{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["MU New","MU Used","MC","Parts","Service","F&I","Eastside","Emerald City","Retail","RO","Major Unit","Plot Data","Admin"],"not_rendered":{"charts":21,"images":1,"macros":1,"external_links":0,"defined_names":0,"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":"MU New","index":0,"n_rows":32,"n_cols":11,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Eastside Harley-Davidson",null,null,null,"Date",null,"Units","Total","Sales","COGS","Margin"]
[null,null,null,null,"2011-04-01",{"$f":"E2","v":"2011-04-01"},1,{"$f":"IF(ISNUMBER(G2),SUM($G$2:G2),NA())","v":1},20000,{"$f":"IF(ABS(I2)-ABS(K2)>0,I2-K2,NA())","v":12000},8000]
[null,null,null,null,{"$f":"IF(MONTH(E2+1)<>MONTH(E2),NA(),E2+1)","v":"2011-04-02"},{"$f":"E3","v":"2011-04-02"},1,{"$f":"IF(ISNUMBER(G3),SUM($G$2:G3),NA())","v":2},15000,{"$f":"IF(ABS(I3)-ABS(K3)>0,I3-K3,NA())","v":9000},6000]
[null,null,null,null,{"$f":"IF(MONTH(E3+1)<>MONTH(E3),NA(),E3+1)","v":"2011-04-03"},"2011-04-03",null,{"$f":"IF(ISNUMBER(G4),SUM($G$2:G4),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,"2011-04-04","2011-04-04",null,{"$f":"IF(ISNUMBER(G5),SUM($G$2:G5),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,"2011-04-05","2011-04-05",null,{"$f":"IF(ISNUMBER(G6),SUM($G$2:G6),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,"2011-04-06","2011-04-06",null,{"$f":"IF(ISNUMBER(G7),SUM($G$2:G7),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["MU New",null,null,null,"2011-04-07","2011-04-07",null,{"$f":"IF(ISNUMBER(G8),SUM($G$2:G8),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,"2011-04-08","2011-04-08",null,{"$f":"IF(ISNUMBER(G9),SUM($G$2:G9),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Goal (Sales)",null,547200,null,"2011-04-09","2011-04-09",null,{"$f":"IF(ISNUMBER(G10),SUM($G$2:G10),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Total sales $",null,{"$f":"SUM(I2:I32)","v":35000},null,"2011-04-10","2011-04-10",null,{"$f":"IF(ISNUMBER(G11),SUM($G$2:G11),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Current track",null,{"$f":"(SUM(I2:I32)/COUNT(G2:G32))*COUNT(E2:E32)","v":525000},null,"2011-04-11","2011-04-11",null,{"$f":"IF(ISNUMBER(G12),SUM($G$2:G12),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["To hit goal",null,{"$f":"IF(C14>C15,\"On Track\",IF(C14<=C15,(C10-SUM(I2:I32))/(COUNT(E2:E32)-COUNT(G2:G32))))","v":18292.857142857141},null,"2011-04-12","2011-04-12",null,{"$f":"IF(ISNUMBER(G13),SUM($G$2:G13),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["% of goal to date",null,{"$f":"SUM(I2:I32)/C10","v":6.3961988304093567E-2},null,"2011-04-13","2011-04-13",null,{"$f":"IF(ISNUMBER(G14),SUM($G$2:G14),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["% of time lapsed",null,{"$f":"COUNT(G2:G32)/COUNT(E2:E32)","v":6.6666666666666666E-2},null,"2011-04-14","2011-04-14",null,{"$f":"IF(ISNUMBER(G15),SUM($G$2:G15),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,"2011-04-15","2011-04-15",null,{"$f":"IF(ISNUMBER(G16),SUM($G$2:G16),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,"2011-04-16","2011-04-16",null,{"$f":"IF(ISNUMBER(G17),SUM($G$2:G17),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Goal (Margin)",null,109440,null,"2011-04-17","2011-04-17",null,{"$f":"IF(ISNUMBER(G18),SUM($G$2:G18),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Total margin $",null,{"$f":"SUM(K2:K32)","v":14000},null,"2011-04-18","2011-04-18",null,{"$f":"IF(ISNUMBER(G19),SUM($G$2:G19),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Average margin",null,{"$f":"C19/C11","v":0.4},null,"2011-04-19","2011-04-19",null,{"$f":"IF(ISNUMBER(G20),SUM($G$2:G20),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Current track",null,{"$f":"(SUM(K2:K32)/COUNT(G2:G32))*COUNT(E2:E32)","v":210000},null,"2011-04-20","2011-04-20",null,{"$f":"IF(ISNUMBER(G21),SUM($G$2:G21),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["To hit goal",null,{"$f":"IF(C23>C15,\"On Track\",IF(C23<=C15,(C18-SUM(K2:K32))/(COUNT(E2:E32)-COUNT(G2:G32))))","v":"On Track"},null,"2011-04-21","2011-04-21",null,{"$f":"IF(ISNUMBER(G22),SUM($G$2:G22),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["% of goal to date",null,{"$f":"C19/C18","v":0.12792397660818713},null,"2011-04-22","2011-04-22",null,{"$f":"IF(ISNUMBER(G23),SUM($G$2:G23),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,"2011-04-23","2011-04-23",null,{"$f":"IF(ISNUMBER(G24),SUM($G$2:G24),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,"2011-04-24","2011-04-24",null,{"$f":"IF(ISNUMBER(G25),SUM($G$2:G25),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,"2011-04-25","2011-04-25",null,{"$f":"IF(ISNUMBER(G26),SUM($G$2:G26),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Goal (# of units)",null,26,null,"2011-04-26","2011-04-26",null,{"$f":"IF(ISNUMBER(G27),SUM($G$2:G27),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Total units sold",null,{"$f":"SUM(G2:G32)","v":2},null,"2011-04-27","2011-04-27",null,{"$f":"IF(ISNUMBER(G28),SUM($G$2:G28),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Current track",null,{"$f":"(SUM(G2:G32)/COUNT(G2:G32))*COUNT(E2:E32)","v":30},null,"2011-04-28","2011-04-28",null,{"$f":"IF(ISNUMBER(G29),SUM($G$2:G29),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["To hit goal",null,{"$f":"IF(C31>C15,\"On Track\",IF(C31<=C15,(C27-SUM(G2:G32))/(COUNT(E2:E32)-COUNT(G2:G32))))","v":"On Track"},null,"2011-04-29","2011-04-29",null,{"$f":"IF(ISNUMBER(G30),SUM($G$2:G30),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["% of goal to date",null,{"$f":"C28/C27","v":7.6923076923076927E-2},null,"2011-04-30","2011-04-30",null,{"$f":"IF(ISNUMBER(G31),SUM($G$2:G31),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"IF(ISNUMBER(G32),SUM($G$2:G32),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]

{"sheet":"MU Used","index":1,"n_rows":32,"n_cols":11,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Eastside Harley-Davidson",null,null,null,"Date",null,"Units","Total","Sales","COGS","Margin"]
[null,null,null,null,{"$f":"'MU New'!E2","v":"2011-04-01"},{"$f":"E2","v":"2011-04-01"},0,{"$f":"IF(ISNUMBER(G2),SUM($G$2:G2),NA())","v":0},0,{"$f":"IF(ABS(I2)-ABS(K2)>0,I2-K2,NA())","v":{"$error":"#N/A"}},0]
[null,null,null,null,{"$f":"'MU New'!E3","v":"2011-04-02"},{"$f":"E3","v":"2011-04-02"},1,{"$f":"IF(ISNUMBER(G3),SUM($G$2:G3),NA())","v":1},12000,{"$f":"IF(ABS(I3)-ABS(K3)>0,I3-K3,NA())","v":8000},4000]
[null,null,null,null,{"$f":"'MU New'!E4","v":"2011-04-03"},"2011-04-03",null,{"$f":"IF(ISNUMBER(G4),SUM($G$2:G4),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E5","v":"2011-04-04"},"2011-04-04",null,{"$f":"IF(ISNUMBER(G5),SUM($G$2:G5),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E6","v":"2011-04-05"},"2011-04-05",null,{"$f":"IF(ISNUMBER(G6),SUM($G$2:G6),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E7","v":"2011-04-06"},"2011-04-06",null,{"$f":"IF(ISNUMBER(G7),SUM($G$2:G7),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["MU Used",null,null,null,{"$f":"'MU New'!E8","v":"2011-04-07"},"2011-04-07",null,{"$f":"IF(ISNUMBER(G8),SUM($G$2:G8),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E9","v":"2011-04-08"},"2011-04-08",null,{"$f":"IF(ISNUMBER(G9),SUM($G$2:G9),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Goal (Sales)",null,376200,null,{"$f":"'MU New'!E10","v":"2011-04-09"},"2011-04-09",null,{"$f":"IF(ISNUMBER(G10),SUM($G$2:G10),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Total sales $",null,{"$f":"SUM(I2:I32)","v":12000},null,{"$f":"'MU New'!E11","v":"2011-04-10"},"2011-04-10",null,{"$f":"IF(ISNUMBER(G11),SUM($G$2:G11),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Current track",null,{"$f":"(SUM(I2:I32)/COUNT(G2:G32))*COUNT(E2:E32)","v":180000},null,{"$f":"'MU New'!E12","v":"2011-04-11"},"2011-04-11",null,{"$f":"IF(ISNUMBER(G12),SUM($G$2:G12),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["To hit goal",null,{"$f":"IF(C14>C15,\"On Track\",IF(C14<=C15,(C10-SUM(I2:I32))/(COUNT(E2:E32)-COUNT(G2:G32))))","v":13007.142857142857},null,{"$f":"'MU New'!E13","v":"2011-04-12"},"2011-04-12",null,{"$f":"IF(ISNUMBER(G13),SUM($G$2:G13),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["% of goal to date",null,{"$f":"SUM(I2:I32)/C10","v":3.1897926634768738E-2},null,{"$f":"'MU New'!E14","v":"2011-04-13"},"2011-04-13",null,{"$f":"IF(ISNUMBER(G14),SUM($G$2:G14),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["% of time lapsed",null,{"$f":"COUNT(G2:G32)/COUNT(E2:E32)","v":6.6666666666666666E-2},null,{"$f":"'MU New'!E15","v":"2011-04-14"},"2011-04-14",null,{"$f":"IF(ISNUMBER(G15),SUM($G$2:G15),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E16","v":"2011-04-15"},"2011-04-15",null,{"$f":"IF(ISNUMBER(G16),SUM($G$2:G16),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E17","v":"2011-04-16"},"2011-04-16",null,{"$f":"IF(ISNUMBER(G17),SUM($G$2:G17),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Goal (Margin)",null,65835,null,{"$f":"'MU New'!E18","v":"2011-04-17"},"2011-04-17",null,{"$f":"IF(ISNUMBER(G18),SUM($G$2:G18),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Total margin $",null,{"$f":"SUM(K2:K32)","v":4000},null,{"$f":"'MU New'!E19","v":"2011-04-18"},"2011-04-18",null,{"$f":"IF(ISNUMBER(G19),SUM($G$2:G19),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Average margin",null,{"$f":"C19/C11","v":0.33333333333333331},null,{"$f":"'MU New'!E20","v":"2011-04-19"},"2011-04-19",null,{"$f":"IF(ISNUMBER(G20),SUM($G$2:G20),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Current track",null,{"$f":"(SUM(K2:K32)/COUNT(G2:G32))*COUNT(E2:E32)","v":60000},null,{"$f":"'MU New'!E21","v":"2011-04-20"},"2011-04-20",null,{"$f":"IF(ISNUMBER(G21),SUM($G$2:G21),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["To hit goal",null,{"$f":"IF(C23>C15,\"On Track\",IF(C23<=C15,(C18-SUM(K2:K32))/(COUNT(E2:E32)-COUNT(G2:G32))))","v":2208.3928571428573},null,{"$f":"'MU New'!E22","v":"2011-04-21"},"2011-04-21",null,{"$f":"IF(ISNUMBER(G22),SUM($G$2:G22),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["% of goal to date",null,{"$f":"C19/C18","v":6.0757955494797601E-2},null,{"$f":"'MU New'!E23","v":"2011-04-22"},"2011-04-22",null,{"$f":"IF(ISNUMBER(G23),SUM($G$2:G23),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E24","v":"2011-04-23"},"2011-04-23",null,{"$f":"IF(ISNUMBER(G24),SUM($G$2:G24),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E25","v":"2011-04-24"},"2011-04-24",null,{"$f":"IF(ISNUMBER(G25),SUM($G$2:G25),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E26","v":"2011-04-25"},"2011-04-25",null,{"$f":"IF(ISNUMBER(G26),SUM($G$2:G26),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Goal (# of units)",null,36,null,{"$f":"'MU New'!E27","v":"2011-04-26"},"2011-04-26",null,{"$f":"IF(ISNUMBER(G27),SUM($G$2:G27),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Total units sold",null,{"$f":"SUM(G2:G32)","v":1},null,{"$f":"'MU New'!E28","v":"2011-04-27"},"2011-04-27",null,{"$f":"IF(ISNUMBER(G28),SUM($G$2:G28),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Current track",null,{"$f":"(SUM(G2:G32)/COUNT(G2:G32))*COUNT(E2:E32)","v":15},null,{"$f":"'MU New'!E29","v":"2011-04-28"},"2011-04-28",null,{"$f":"IF(ISNUMBER(G29),SUM($G$2:G29),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["To hit goal",null,{"$f":"IF(C31>C15,\"On Track\",IF(C31<=C15,(C27-SUM(G2:G32))/(COUNT(E2:E32)-COUNT(G2:G32))))","v":1.25},null,{"$f":"'MU New'!E30","v":"2011-04-29"},"2011-04-29",null,{"$f":"IF(ISNUMBER(G30),SUM($G$2:G30),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["% of goal to date",null,{"$f":"C28/C27","v":2.7777777777777776E-2},null,{"$f":"'MU New'!E31","v":"2011-04-30"},"2011-04-30",null,{"$f":"IF(ISNUMBER(G31),SUM($G$2:G31),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E32","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(ISNUMBER(G32),SUM($G$2:G32),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]

{"sheet":"MC","index":2,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Eastside Harley-Davidson",null,null,null,"Date",null,"Cumulative","Sales","COGS","Margin"]
[null,null,null,null,{"$f":"'MU New'!E2","v":"2011-04-01"},{"$f":"E2","v":"2011-04-01"},{"$f":"IF(ISNUMBER(H2),SUM($H$2:H2),NA())","v":8000},{"$f":"IF(SUM(Eastside!H2,'Emerald City'!H2),SUM(Eastside!H2,'Emerald City'!H2),NA())","v":8000},{"$f":"IF(ABS(H2)-ABS(J2)>0,H2-J2,NA())","v":5000},{"$f":"IF(SUM(Eastside!J2,'Emerald City'!J2),SUM(Eastside!J2,'Emerald City'!J2),NA())","v":3000}]
[null,null,null,null,{"$f":"'MU New'!E3","v":"2011-04-02"},{"$f":"E3","v":"2011-04-02"},{"$f":"IF(ISNUMBER(H3),SUM($H$2:H3),NA())","v":15000},{"$f":"IF(SUM(Eastside!H3,'Emerald City'!H3),SUM(Eastside!H3,'Emerald City'!H3),NA())","v":7000},{"$f":"IF(ABS(H3)-ABS(J3)>0,H3-J3,NA())","v":4750},{"$f":"IF(SUM(Eastside!J3,'Emerald City'!J3),SUM(Eastside!J3,'Emerald City'!J3),NA())","v":2250}]
[null,null,null,null,{"$f":"'MU New'!E4","v":"2011-04-03"},"2011-04-03",{"$f":"IF(ISNUMBER(H4),SUM($H$2:H4),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H4,'Emerald City'!H4),SUM(Eastside!H4,'Emerald City'!H4),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J4,'Emerald City'!J4),SUM(Eastside!J4,'Emerald City'!J4),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E5","v":"2011-04-04"},"2011-04-04",{"$f":"IF(ISNUMBER(H5),SUM($H$2:H5),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H5,'Emerald City'!H5),SUM(Eastside!H5,'Emerald City'!H5),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J5,'Emerald City'!J5),SUM(Eastside!J5,'Emerald City'!J5),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E6","v":"2011-04-05"},"2011-04-05",{"$f":"IF(ISNUMBER(H6),SUM($H$2:H6),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H6,'Emerald City'!H6),SUM(Eastside!H6,'Emerald City'!H6),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J6,'Emerald City'!J6),SUM(Eastside!J6,'Emerald City'!J6),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E7","v":"2011-04-06"},"2011-04-06",{"$f":"IF(ISNUMBER(H7),SUM($H$2:H7),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H7,'Emerald City'!H7),SUM(Eastside!H7,'Emerald City'!H7),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J7,'Emerald City'!J7),SUM(Eastside!J7,'Emerald City'!J7),NA())","v":{"$error":"#N/A"}}]
["MC",null,null,null,{"$f":"'MU New'!E8","v":"2011-04-07"},"2011-04-07",{"$f":"IF(ISNUMBER(H8),SUM($H$2:H8),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H8,'Emerald City'!H8),SUM(Eastside!H8,'Emerald City'!H8),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J8,'Emerald City'!J8),SUM(Eastside!J8,'Emerald City'!J8),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E9","v":"2011-04-08"},"2011-04-08",{"$f":"IF(ISNUMBER(H9),SUM($H$2:H9),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H9,'Emerald City'!H9),SUM(Eastside!H9,'Emerald City'!H9),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J9,'Emerald City'!J9),SUM(Eastside!J9,'Emerald City'!J9),NA())","v":{"$error":"#N/A"}}]
["Goal (Sales)",null,78212,null,{"$f":"'MU New'!E10","v":"2011-04-09"},"2011-04-09",{"$f":"IF(ISNUMBER(H10),SUM($H$2:H10),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H10,'Emerald City'!H10),SUM(Eastside!H10,'Emerald City'!H10),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J10,'Emerald City'!J10),SUM(Eastside!J10,'Emerald City'!J10),NA())","v":{"$error":"#N/A"}}]
["Total sales $",null,{"$f":"SUMIF(H2:H32,\">0\")","v":15000},null,{"$f":"'MU New'!E11","v":"2011-04-10"},"2011-04-10",{"$f":"IF(ISNUMBER(H11),SUM($H$2:H11),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H11,'Emerald City'!H11),SUM(Eastside!H11,'Emerald City'!H11),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J11,'Emerald City'!J11),SUM(Eastside!J11,'Emerald City'!J11),NA())","v":{"$error":"#N/A"}}]
["Current track",null,{"$f":"(SUMIF(H2:H32,\">0\")/COUNT(H2:H32))*COUNT(E2:E32)","v":225000},null,{"$f":"'MU New'!E12","v":"2011-04-11"},"2011-04-11",{"$f":"IF(ISNUMBER(H12),SUM($H$2:H12),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H12,'Emerald City'!H12),SUM(Eastside!H12,'Emerald City'!H12),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J12,'Emerald City'!J12),SUM(Eastside!J12,'Emerald City'!J12),NA())","v":{"$error":"#N/A"}}]
["To hit goal",null,{"$f":"IF(C14>C15,\"On Track\",IF(C14<=C15,(C10-SUMIF(H2:H32,\">0\")))/(COUNT(E2:E32)-COUNT(H2:H32)))","v":"On Track"},null,{"$f":"'MU New'!E13","v":"2011-04-12"},"2011-04-12",{"$f":"IF(ISNUMBER(H13),SUM($H$2:H13),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H13,'Emerald City'!H13),SUM(Eastside!H13,'Emerald City'!H13),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J13,'Emerald City'!J13),SUM(Eastside!J13,'Emerald City'!J13),NA())","v":{"$error":"#N/A"}}]
["% of goal to date",null,{"$f":"SUMIF(H2:H32,\">0\")/C10","v":0.19178642663529893},null,{"$f":"'MU New'!E14","v":"2011-04-13"},"2011-04-13",{"$f":"IF(ISNUMBER(H14),SUM($H$2:H14),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H14,'Emerald City'!H14),SUM(Eastside!H14,'Emerald City'!H14),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J14,'Emerald City'!J14),SUM(Eastside!J14,'Emerald City'!J14),NA())","v":{"$error":"#N/A"}}]
["% of time lapsed",null,{"$f":"COUNT(H2:H32)/COUNT(E2:E32)","v":6.6666666666666666E-2},null,{"$f":"'MU New'!E15","v":"2011-04-14"},"2011-04-14",{"$f":"IF(ISNUMBER(H15),SUM($H$2:H15),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H15,'Emerald City'!H15),SUM(Eastside!H15,'Emerald City'!H15),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J15,'Emerald City'!J15),SUM(Eastside!J15,'Emerald City'!J15),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E16","v":"2011-04-15"},"2011-04-15",{"$f":"IF(ISNUMBER(H16),SUM($H$2:H16),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H16,'Emerald City'!H16),SUM(Eastside!H16,'Emerald City'!H16),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J16,'Emerald City'!J16),SUM(Eastside!J16,'Emerald City'!J16),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E17","v":"2011-04-16"},"2011-04-16",{"$f":"IF(ISNUMBER(H17),SUM($H$2:H17),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H17,'Emerald City'!H17),SUM(Eastside!H17,'Emerald City'!H17),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J17,'Emerald City'!J17),SUM(Eastside!J17,'Emerald City'!J17),NA())","v":{"$error":"#N/A"}}]
["Goal (Margin)",null,31285,null,{"$f":"'MU New'!E18","v":"2011-04-17"},"2011-04-17",{"$f":"IF(ISNUMBER(H18),SUM($H$2:H18),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H18,'Emerald City'!H18),SUM(Eastside!H18,'Emerald City'!H18),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J18,'Emerald City'!J18),SUM(Eastside!J18,'Emerald City'!J18),NA())","v":{"$error":"#N/A"}}]
["Total margin $",null,{"$f":"SUMIF(J2:J32,\">0\")","v":5250},null,{"$f":"'MU New'!E19","v":"2011-04-18"},"2011-04-18",{"$f":"IF(ISNUMBER(H19),SUM($H$2:H19),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H19,'Emerald City'!H19),SUM(Eastside!H19,'Emerald City'!H19),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J19,'Emerald City'!J19),SUM(Eastside!J19,'Emerald City'!J19),NA())","v":{"$error":"#N/A"}}]
["Average margin",null,{"$f":"C19/C11","v":0.35},null,{"$f":"'MU New'!E20","v":"2011-04-19"},"2011-04-19",{"$f":"IF(ISNUMBER(H20),SUM($H$2:H20),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H20,'Emerald City'!H20),SUM(Eastside!H20,'Emerald City'!H20),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J20,'Emerald City'!J20),SUM(Eastside!J20,'Emerald City'!J20),NA())","v":{"$error":"#N/A"}}]
["Current track",null,{"$f":"(SUMIF(J2:J32,\">0\")/COUNT(H2:H32))*COUNT(E2:E32)","v":78750},null,{"$f":"'MU New'!E21","v":"2011-04-20"},"2011-04-20",{"$f":"IF(ISNUMBER(H21),SUM($H$2:H21),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H21,'Emerald City'!H21),SUM(Eastside!H21,'Emerald City'!H21),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J21,'Emerald City'!J21),SUM(Eastside!J21,'Emerald City'!J21),NA())","v":{"$error":"#N/A"}}]
["To hit goal",null,{"$f":"IF(C23>C15,\"On Track\",IF(C23<=C15,(C18-SUMIF(J2:J32,\">0\"))/(COUNT(E2:E32)-COUNT(H2:H32))))","v":"On Track"},null,{"$f":"'MU New'!E22","v":"2011-04-21"},"2011-04-21",{"$f":"IF(ISNUMBER(H22),SUM($H$2:H22),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H22,'Emerald City'!H22),SUM(Eastside!H22,'Emerald City'!H22),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J22,'Emerald City'!J22),SUM(Eastside!J22,'Emerald City'!J22),NA())","v":{"$error":"#N/A"}}]
["% of goal to date",null,{"$f":"C19/C18","v":0.16781205050343614},null,{"$f":"'MU New'!E23","v":"2011-04-22"},"2011-04-22",{"$f":"IF(ISNUMBER(H23),SUM($H$2:H23),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H23,'Emerald City'!H23),SUM(Eastside!H23,'Emerald City'!H23),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J23,'Emerald City'!J23),SUM(Eastside!J23,'Emerald City'!J23),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E24","v":"2011-04-23"},"2011-04-23",{"$f":"IF(ISNUMBER(H24),SUM($H$2:H24),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H24,'Emerald City'!H24),SUM(Eastside!H24,'Emerald City'!H24),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J24,'Emerald City'!J24),SUM(Eastside!J24,'Emerald City'!J24),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E25","v":"2011-04-24"},"2011-04-24",{"$f":"IF(ISNUMBER(H25),SUM($H$2:H25),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H25,'Emerald City'!H25),SUM(Eastside!H25,'Emerald City'!H25),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J25,'Emerald City'!J25),SUM(Eastside!J25,'Emerald City'!J25),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E26","v":"2011-04-25"},"2011-04-25",{"$f":"IF(ISNUMBER(H26),SUM($H$2:H26),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H26,'Emerald City'!H26),SUM(Eastside!H26,'Emerald City'!H26),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J26,'Emerald City'!J26),SUM(Eastside!J26,'Emerald City'!J26),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E27","v":"2011-04-26"},"2011-04-26",{"$f":"IF(ISNUMBER(H27),SUM($H$2:H27),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H27,'Emerald City'!H27),SUM(Eastside!H27,'Emerald City'!H27),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J27,'Emerald City'!J27),SUM(Eastside!J27,'Emerald City'!J27),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E28","v":"2011-04-27"},"2011-04-27",{"$f":"IF(ISNUMBER(H28),SUM($H$2:H28),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H28,'Emerald City'!H28),SUM(Eastside!H28,'Emerald City'!H28),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J28,'Emerald City'!J28),SUM(Eastside!J28,'Emerald City'!J28),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E29","v":"2011-04-28"},"2011-04-28",{"$f":"IF(ISNUMBER(H29),SUM($H$2:H29),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H29,'Emerald City'!H29),SUM(Eastside!H29,'Emerald City'!H29),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J29,'Emerald City'!J29),SUM(Eastside!J29,'Emerald City'!J29),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E30","v":"2011-04-29"},"2011-04-29",{"$f":"IF(ISNUMBER(H30),SUM($H$2:H30),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H30,'Emerald City'!H30),SUM(Eastside!H30,'Emerald City'!H30),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J30,'Emerald City'!J30),SUM(Eastside!J30,'Emerald City'!J30),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E31","v":"2011-04-30"},"2011-04-30",{"$f":"IF(ISNUMBER(H31),SUM($H$2:H31),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H31,'Emerald City'!H31),SUM(Eastside!H31,'Emerald City'!H31),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J31,'Emerald City'!J31),SUM(Eastside!J31,'Emerald City'!J31),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISNUMBER(H32),SUM($H$2:H32),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Eastside!H32,'Emerald City'!H32),SUM(Eastside!H32,'Emerald City'!H32),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Eastside!J32,'Emerald City'!J32),SUM(Eastside!J32,'Emerald City'!J32),NA())","v":{"$error":"#N/A"}}]

{"sheet":"Parts","index":3,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Eastside Harley-Davidson",null,null,null,"Date",null,"Cumulative","Sales","COGS","Margin"]
[null,null,null,null,{"$f":"'MU New'!E2","v":"2011-04-01"},{"$f":"E2","v":"2011-04-01"},{"$f":"IF(ISNUMBER(H2),SUM($H$2:H2),NA())","v":9000},{"$f":"IF(SUM(Retail!H2,RO!H2,'Major Unit'!H2)>0,SUM(Retail!H2,RO!H2,'Major Unit'!H2),NA())","v":9000},{"$f":"IF(ABS(H2)-ABS(J2)>0,H2-J2,NA())","v":4750},{"$f":"IF(SUM(Retail!J2,RO!J2,'Major Unit'!J2)>0,SUM(Retail!J2,RO!J2,'Major Unit'!J2),NA())","v":4250}]
[null,null,null,null,{"$f":"'MU New'!E3","v":"2011-04-02"},{"$f":"E3","v":"2011-04-02"},{"$f":"IF(ISNUMBER(H3),SUM($H$2:H3),NA())","v":18500},{"$f":"IF(SUM(Retail!H3,RO!H3,'Major Unit'!H3)>0,SUM(Retail!H3,RO!H3,'Major Unit'!H3),NA())","v":9500},{"$f":"IF(ABS(H3)-ABS(J3)>0,H3-J3,NA())","v":5200},{"$f":"IF(SUM(Retail!J3,RO!J3,'Major Unit'!J3)>0,SUM(Retail!J3,RO!J3,'Major Unit'!J3),NA())","v":4300}]
[null,null,null,null,{"$f":"'MU New'!E4","v":"2011-04-03"},"2011-04-03",{"$f":"IF(ISNUMBER(H4),SUM($H$2:H4),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H4,RO!H4,'Major Unit'!H4)>0,SUM(Retail!H4,RO!H4,'Major Unit'!H4),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J4,RO!J4,'Major Unit'!J4)>0,SUM(Retail!J4,RO!J4,'Major Unit'!J4),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E5","v":"2011-04-04"},"2011-04-04",{"$f":"IF(ISNUMBER(H5),SUM($H$2:H5),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H5,RO!H5,'Major Unit'!H5)>0,SUM(Retail!H5,RO!H5,'Major Unit'!H5),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J5,RO!J5,'Major Unit'!J5)>0,SUM(Retail!J5,RO!J5,'Major Unit'!J5),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E6","v":"2011-04-05"},"2011-04-05",{"$f":"IF(ISNUMBER(H6),SUM($H$2:H6),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H6,RO!H6,'Major Unit'!H6)>0,SUM(Retail!H6,RO!H6,'Major Unit'!H6),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J6,RO!J6,'Major Unit'!J6)>0,SUM(Retail!J6,RO!J6,'Major Unit'!J6),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E7","v":"2011-04-06"},"2011-04-06",{"$f":"IF(ISNUMBER(H7),SUM($H$2:H7),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H7,RO!H7,'Major Unit'!H7)>0,SUM(Retail!H7,RO!H7,'Major Unit'!H7),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J7,RO!J7,'Major Unit'!J7)>0,SUM(Retail!J7,RO!J7,'Major Unit'!J7),NA())","v":{"$error":"#N/A"}}]
["Parts",null,null,null,{"$f":"'MU New'!E8","v":"2011-04-07"},"2011-04-07",{"$f":"IF(ISNUMBER(H8),SUM($H$2:H8),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H8,RO!H8,'Major Unit'!H8)>0,SUM(Retail!H8,RO!H8,'Major Unit'!H8),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J8,RO!J8,'Major Unit'!J8)>0,SUM(Retail!J8,RO!J8,'Major Unit'!J8),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E9","v":"2011-04-08"},"2011-04-08",{"$f":"IF(ISNUMBER(H9),SUM($H$2:H9),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H9,RO!H9,'Major Unit'!H9)>0,SUM(Retail!H9,RO!H9,'Major Unit'!H9),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J9,RO!J9,'Major Unit'!J9)>0,SUM(Retail!J9,RO!J9,'Major Unit'!J9),NA())","v":{"$error":"#N/A"}}]
["Goal (Sales)",null,147038,null,{"$f":"'MU New'!E10","v":"2011-04-09"},"2011-04-09",{"$f":"IF(ISNUMBER(H10),SUM($H$2:H10),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H10,RO!H10,'Major Unit'!H10)>0,SUM(Retail!H10,RO!H10,'Major Unit'!H10),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J10,RO!J10,'Major Unit'!J10)>0,SUM(Retail!J10,RO!J10,'Major Unit'!J10),NA())","v":{"$error":"#N/A"}}]
["Total sales $",null,{"$f":"SUMIF(H2:H32,\">0\")","v":18500},null,{"$f":"'MU New'!E11","v":"2011-04-10"},"2011-04-10",{"$f":"IF(ISNUMBER(H11),SUM($H$2:H11),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H11,RO!H11,'Major Unit'!H11)>0,SUM(Retail!H11,RO!H11,'Major Unit'!H11),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J11,RO!J11,'Major Unit'!J11)>0,SUM(Retail!J11,RO!J11,'Major Unit'!J11),NA())","v":{"$error":"#N/A"}}]
["Current track",null,{"$f":"(SUMIF(H2:H32,\">0\")/COUNT(H2:H32))*COUNT(E2:E32)","v":277500},null,{"$f":"'MU New'!E12","v":"2011-04-11"},"2011-04-11",{"$f":"IF(ISNUMBER(H12),SUM($H$2:H12),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H12,RO!H12,'Major Unit'!H12)>0,SUM(Retail!H12,RO!H12,'Major Unit'!H12),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J12,RO!J12,'Major Unit'!J12)>0,SUM(Retail!J12,RO!J12,'Major Unit'!J12),NA())","v":{"$error":"#N/A"}}]
["To hit goal",null,{"$f":"IF(C14>C15,\"On Track\",IF(C14<=C15,(C10-SUMIF(H2:H32,\">0\"))/(COUNT(E2:E32)-COUNT(H2:H32))))","v":"On Track"},null,{"$f":"'MU New'!E13","v":"2011-04-12"},"2011-04-12",{"$f":"IF(ISNUMBER(H13),SUM($H$2:H13),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H13,RO!H13,'Major Unit'!H13)>0,SUM(Retail!H13,RO!H13,'Major Unit'!H13),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J13,RO!J13,'Major Unit'!J13)>0,SUM(Retail!J13,RO!J13,'Major Unit'!J13),NA())","v":{"$error":"#N/A"}}]
["% of goal to date",null,{"$f":"SUMIF(H2:H32,\">0\")/C10","v":0.12581781580271767},null,{"$f":"'MU New'!E14","v":"2011-04-13"},"2011-04-13",{"$f":"IF(ISNUMBER(H14),SUM($H$2:H14),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H14,RO!H14,'Major Unit'!H14)>0,SUM(Retail!H14,RO!H14,'Major Unit'!H14),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J14,RO!J14,'Major Unit'!J14)>0,SUM(Retail!J14,RO!J14,'Major Unit'!J14),NA())","v":{"$error":"#N/A"}}]
["% of time lapsed",null,{"$f":"COUNT(H2:H32)/COUNT(E2:E32)","v":6.6666666666666666E-2},null,{"$f":"'MU New'!E15","v":"2011-04-14"},"2011-04-14",{"$f":"IF(ISNUMBER(H15),SUM($H$2:H15),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H15,RO!H15,'Major Unit'!H15)>0,SUM(Retail!H15,RO!H15,'Major Unit'!H15),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J15,RO!J15,'Major Unit'!J15)>0,SUM(Retail!J15,RO!J15,'Major Unit'!J15),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E16","v":"2011-04-15"},"2011-04-15",{"$f":"IF(ISNUMBER(H16),SUM($H$2:H16),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H16,RO!H16,'Major Unit'!H16)>0,SUM(Retail!H16,RO!H16,'Major Unit'!H16),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J16,RO!J16,'Major Unit'!J16)>0,SUM(Retail!J16,RO!J16,'Major Unit'!J16),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E17","v":"2011-04-16"},"2011-04-16",{"$f":"IF(ISNUMBER(H17),SUM($H$2:H17),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H17,RO!H17,'Major Unit'!H17)>0,SUM(Retail!H17,RO!H17,'Major Unit'!H17),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J17,RO!J17,'Major Unit'!J17)>0,SUM(Retail!J17,RO!J17,'Major Unit'!J17),NA())","v":{"$error":"#N/A"}}]
["Goal (Margin)",null,51463,null,{"$f":"'MU New'!E18","v":"2011-04-17"},"2011-04-17",{"$f":"IF(ISNUMBER(H18),SUM($H$2:H18),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H18,RO!H18,'Major Unit'!H18)>0,SUM(Retail!H18,RO!H18,'Major Unit'!H18),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J18,RO!J18,'Major Unit'!J18)>0,SUM(Retail!J18,RO!J18,'Major Unit'!J18),NA())","v":{"$error":"#N/A"}}]
["Total margin $",null,{"$f":"SUMIF(J2:J32,\">0\")","v":8550},null,{"$f":"'MU New'!E19","v":"2011-04-18"},"2011-04-18",{"$f":"IF(ISNUMBER(H19),SUM($H$2:H19),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H19,RO!H19,'Major Unit'!H19)>0,SUM(Retail!H19,RO!H19,'Major Unit'!H19),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J19,RO!J19,'Major Unit'!J19)>0,SUM(Retail!J19,RO!J19,'Major Unit'!J19),NA())","v":{"$error":"#N/A"}}]
["Average margin",null,{"$f":"C19/C11","v":0.46216216216216216},null,{"$f":"'MU New'!E20","v":"2011-04-19"},"2011-04-19",{"$f":"IF(ISNUMBER(H20),SUM($H$2:H20),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H20,RO!H20,'Major Unit'!H20)>0,SUM(Retail!H20,RO!H20,'Major Unit'!H20),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J20,RO!J20,'Major Unit'!J20)>0,SUM(Retail!J20,RO!J20,'Major Unit'!J20),NA())","v":{"$error":"#N/A"}}]
["Current track",null,{"$f":"(SUMIF(J2:J32,\">0\")/COUNT(H2:H32))*COUNT(E2:E32)","v":128250},null,{"$f":"'MU New'!E21","v":"2011-04-20"},"2011-04-20",{"$f":"IF(ISNUMBER(H21),SUM($H$2:H21),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H21,RO!H21,'Major Unit'!H21)>0,SUM(Retail!H21,RO!H21,'Major Unit'!H21),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J21,RO!J21,'Major Unit'!J21)>0,SUM(Retail!J21,RO!J21,'Major Unit'!J21),NA())","v":{"$error":"#N/A"}}]
["To hit goal",null,{"$f":"IF(C23>C15,\"On Track\",IF(C23<=C15,(C18-SUMIF(J2:J32,\">0\"))/(COUNT(E2:E32)-COUNT(H2:H32))))","v":"On Track"},null,{"$f":"'MU New'!E22","v":"2011-04-21"},"2011-04-21",{"$f":"IF(ISNUMBER(H22),SUM($H$2:H22),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H22,RO!H22,'Major Unit'!H22)>0,SUM(Retail!H22,RO!H22,'Major Unit'!H22),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J22,RO!J22,'Major Unit'!J22)>0,SUM(Retail!J22,RO!J22,'Major Unit'!J22),NA())","v":{"$error":"#N/A"}}]
["% of goal to date",null,{"$f":"C19/C18","v":0.16613877931717932},null,{"$f":"'MU New'!E23","v":"2011-04-22"},"2011-04-22",{"$f":"IF(ISNUMBER(H23),SUM($H$2:H23),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H23,RO!H23,'Major Unit'!H23)>0,SUM(Retail!H23,RO!H23,'Major Unit'!H23),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J23,RO!J23,'Major Unit'!J23)>0,SUM(Retail!J23,RO!J23,'Major Unit'!J23),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E24","v":"2011-04-23"},"2011-04-23",{"$f":"IF(ISNUMBER(H24),SUM($H$2:H24),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H24,RO!H24,'Major Unit'!H24)>0,SUM(Retail!H24,RO!H24,'Major Unit'!H24),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J24,RO!J24,'Major Unit'!J24)>0,SUM(Retail!J24,RO!J24,'Major Unit'!J24),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E25","v":"2011-04-24"},"2011-04-24",{"$f":"IF(ISNUMBER(H25),SUM($H$2:H25),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H25,RO!H25,'Major Unit'!H25)>0,SUM(Retail!H25,RO!H25,'Major Unit'!H25),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J25,RO!J25,'Major Unit'!J25)>0,SUM(Retail!J25,RO!J25,'Major Unit'!J25),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E26","v":"2011-04-25"},"2011-04-25",{"$f":"IF(ISNUMBER(H26),SUM($H$2:H26),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H26,RO!H26,'Major Unit'!H26)>0,SUM(Retail!H26,RO!H26,'Major Unit'!H26),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J26,RO!J26,'Major Unit'!J26)>0,SUM(Retail!J26,RO!J26,'Major Unit'!J26),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E27","v":"2011-04-26"},"2011-04-26",{"$f":"IF(ISNUMBER(H27),SUM($H$2:H27),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H27,RO!H27,'Major Unit'!H27)>0,SUM(Retail!H27,RO!H27,'Major Unit'!H27),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J27,RO!J27,'Major Unit'!J27)>0,SUM(Retail!J27,RO!J27,'Major Unit'!J27),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E28","v":"2011-04-27"},"2011-04-27",{"$f":"IF(ISNUMBER(H28),SUM($H$2:H28),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H28,RO!H28,'Major Unit'!H28)>0,SUM(Retail!H28,RO!H28,'Major Unit'!H28),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J28,RO!J28,'Major Unit'!J28)>0,SUM(Retail!J28,RO!J28,'Major Unit'!J28),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E29","v":"2011-04-28"},"2011-04-28",{"$f":"IF(ISNUMBER(H29),SUM($H$2:H29),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H29,RO!H29,'Major Unit'!H29)>0,SUM(Retail!H29,RO!H29,'Major Unit'!H29),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J29,RO!J29,'Major Unit'!J29)>0,SUM(Retail!J29,RO!J29,'Major Unit'!J29),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E30","v":"2011-04-29"},"2011-04-29",{"$f":"IF(ISNUMBER(H30),SUM($H$2:H30),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H30,RO!H30,'Major Unit'!H30)>0,SUM(Retail!H30,RO!H30,'Major Unit'!H30),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J30,RO!J30,'Major Unit'!J30)>0,SUM(Retail!J30,RO!J30,'Major Unit'!J30),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E31","v":"2011-04-30"},"2011-04-30",{"$f":"IF(ISNUMBER(H31),SUM($H$2:H31),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H31,RO!H31,'Major Unit'!H31)>0,SUM(Retail!H31,RO!H31,'Major Unit'!H31),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J31,RO!J31,'Major Unit'!J31)>0,SUM(Retail!J31,RO!J31,'Major Unit'!J31),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISNUMBER(H32),SUM($H$2:H32),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SUM(Retail!H32,RO!H32,'Major Unit'!H32)>0,SUM(Retail!H32,RO!H32,'Major Unit'!H32),NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(SUM(Retail!J32,RO!J32,'Major Unit'!J32)>0,SUM(Retail!J32,RO!J32,'Major Unit'!J32),NA())","v":{"$error":"#N/A"}}]

{"sheet":"Service","index":4,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Eastside Harley-Davidson",null,null,null,"Date",null,"Cumulative","Sales"]
[null,null,null,null,{"$f":"'MU New'!E2","v":"2011-04-01"},{"$f":"E2","v":"2011-04-01"},{"$f":"IF(ISNUMBER(H2),SUM($H$2:H2),NA())","v":1500},1500]
[null,null,null,null,{"$f":"'MU New'!E3","v":"2011-04-02"},{"$f":"E3","v":"2011-04-02"},{"$f":"IF(ISNUMBER(H3),SUM($H$2:H3),NA())","v":2900},1400]
[null,null,null,null,{"$f":"'MU New'!E4","v":"2011-04-03"},"2011-04-03",{"$f":"IF(ISNUMBER(H4),SUM($H$2:H4),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E5","v":"2011-04-04"},"2011-04-04",{"$f":"IF(ISNUMBER(H5),SUM($H$2:H5),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E6","v":"2011-04-05"},"2011-04-05",{"$f":"IF(ISNUMBER(H6),SUM($H$2:H6),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E7","v":"2011-04-06"},"2011-04-06",{"$f":"IF(ISNUMBER(H7),SUM($H$2:H7),NA())","v":{"$error":"#N/A"}}]
["Service",null,null,null,{"$f":"'MU New'!E8","v":"2011-04-07"},"2011-04-07",{"$f":"IF(ISNUMBER(H8),SUM($H$2:H8),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E9","v":"2011-04-08"},"2011-04-08",{"$f":"IF(ISNUMBER(H9),SUM($H$2:H9),NA())","v":{"$error":"#N/A"}}]
["Goal (Sales)",null,63069,null,{"$f":"'MU New'!E10","v":"2011-04-09"},"2011-04-09",{"$f":"IF(ISNUMBER(H10),SUM($H$2:H10),NA())","v":{"$error":"#N/A"}}]
["Total sales $",null,{"$f":"SUM(H2:H32)","v":2900},null,{"$f":"'MU New'!E11","v":"2011-04-10"},"2011-04-10",{"$f":"IF(ISNUMBER(H11),SUM($H$2:H11),NA())","v":{"$error":"#N/A"}}]
["Current track",null,{"$f":"(SUM(H2:H32)/COUNT(H2:H32))*COUNT(E2:E32)","v":43500},null,{"$f":"'MU New'!E12","v":"2011-04-11"},"2011-04-11",{"$f":"IF(ISNUMBER(H12),SUM($H$2:H12),NA())","v":{"$error":"#N/A"}}]
["To hit goal",null,{"$f":"IF(C14>C15,\"On Track\",IF(C14<=C15,(C10-SUM(H2:H32))/(COUNT(E2:E32)-COUNT(H2:H32))))","v":2148.8928571428573},null,{"$f":"'MU New'!E13","v":"2011-04-12"},"2011-04-12",{"$f":"IF(ISNUMBER(H13),SUM($H$2:H13),NA())","v":{"$error":"#N/A"}}]
["% of goal to date",null,{"$f":"SUM(H2:H32)/C10","v":4.5981385466711065E-2},null,{"$f":"'MU New'!E14","v":"2011-04-13"},"2011-04-13",{"$f":"IF(ISNUMBER(H14),SUM($H$2:H14),NA())","v":{"$error":"#N/A"}}]
["% of time lapsed",null,{"$f":"COUNT(H2:H32)/COUNT(E2:E32)","v":6.6666666666666666E-2},null,{"$f":"'MU New'!E15","v":"2011-04-14"},"2011-04-14",{"$f":"IF(ISNUMBER(H15),SUM($H$2:H15),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E16","v":"2011-04-15"},"2011-04-15",{"$f":"IF(ISNUMBER(H16),SUM($H$2:H16),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E17","v":"2011-04-16"},"2011-04-16",{"$f":"IF(ISNUMBER(H17),SUM($H$2:H17),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E18","v":"2011-04-17"},"2011-04-17",{"$f":"IF(ISNUMBER(H18),SUM($H$2:H18),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E19","v":"2011-04-18"},"2011-04-18",{"$f":"IF(ISNUMBER(H19),SUM($H$2:H19),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E20","v":"2011-04-19"},"2011-04-19",{"$f":"IF(ISNUMBER(H20),SUM($H$2:H20),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E21","v":"2011-04-20"},"2011-04-20",{"$f":"IF(ISNUMBER(H21),SUM($H$2:H21),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E22","v":"2011-04-21"},"2011-04-21",{"$f":"IF(ISNUMBER(H22),SUM($H$2:H22),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E23","v":"2011-04-22"},"2011-04-22",{"$f":"IF(ISNUMBER(H23),SUM($H$2:H23),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E24","v":"2011-04-23"},"2011-04-23",{"$f":"IF(ISNUMBER(H24),SUM($H$2:H24),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E25","v":"2011-04-24"},"2011-04-24",{"$f":"IF(ISNUMBER(H25),SUM($H$2:H25),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E26","v":"2011-04-25"},"2011-04-25",{"$f":"IF(ISNUMBER(H26),SUM($H$2:H26),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E27","v":"2011-04-26"},"2011-04-26",{"$f":"IF(ISNUMBER(H27),SUM($H$2:H27),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E28","v":"2011-04-27"},"2011-04-27",{"$f":"IF(ISNUMBER(H28),SUM($H$2:H28),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E29","v":"2011-04-28"},"2011-04-28",{"$f":"IF(ISNUMBER(H29),SUM($H$2:H29),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E30","v":"2011-04-29"},"2011-04-29",{"$f":"IF(ISNUMBER(H30),SUM($H$2:H30),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E31","v":"2011-04-30"},"2011-04-30",{"$f":"IF(ISNUMBER(H31),SUM($H$2:H31),NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"'MU New'!E32","v":{"$error":"#N/A"}},{"$f":"E32","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(H32),SUM($H$2:H32),NA())","v":{"$error":"#N/A"}}]

{"sheet":"F&I","index":5,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Eastside Harley-Davidson",null,null,null,"Date",null,"Cumulative","Sales","COGS","Margin"]
[null,null,null,null,{"$f":"'MU New'!E2","v":"2011-04-01"},{"$f":"E2","v":"2011-04-01"},{"$f":"IF(ISNUMBER(H2),SUM($H$2:H2),NA())","v":250},250,{"$f":"IF(ABS(H2)-ABS(J2)>0,H2-J2,NA())","v":{"$error":"#N/A"}},250]
[null,null,null,null,{"$f":"'MU New'!E3","v":"2011-04-02"},{"$f":"E3","v":"2011-04-02"},{"$f":"IF(ISNUMBER(H3),SUM($H$2:H3),NA())","v":400},150,{"$f":"IF(ABS(H3)-ABS(J3)>0,H3-J3,NA())","v":{"$error":"#N/A"}},150]
[null,null,null,null,{"$f":"'MU New'!E4","v":"2011-04-03"},"2011-04-03",{"$f":"IF(ISNUMBER(H4),SUM($H$2:H4),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E5","v":"2011-04-04"},"2011-04-04",{"$f":"IF(ISNUMBER(H5),SUM($H$2:H5),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E6","v":"2011-04-05"},"2011-04-05",{"$f":"IF(ISNUMBER(H6),SUM($H$2:H6),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E7","v":"2011-04-06"},"2011-04-06",{"$f":"IF(ISNUMBER(H7),SUM($H$2:H7),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["F&I",null,null,null,{"$f":"'MU New'!E8","v":"2011-04-07"},"2011-04-07",{"$f":"IF(ISNUMBER(H8),SUM($H$2:H8),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E9","v":"2011-04-08"},"2011-04-08",{"$f":"IF(ISNUMBER(H9),SUM($H$2:H9),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Goal (Sales)",null,42560,null,{"$f":"'MU New'!E10","v":"2011-04-09"},"2011-04-09",{"$f":"IF(ISNUMBER(H10),SUM($H$2:H10),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Total sales $",null,{"$f":"SUM(H2:H32)","v":400},null,{"$f":"'MU New'!E11","v":"2011-04-10"},"2011-04-10",{"$f":"IF(ISNUMBER(H11),SUM($H$2:H11),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Current track",null,{"$f":"(SUM(H2:H32)/COUNT(H2:H32))*COUNT(E2:E32)","v":6000},null,{"$f":"'MU New'!E12","v":"2011-04-11"},"2011-04-11",{"$f":"IF(ISNUMBER(H12),SUM($H$2:H12),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["To hit goal",null,{"$f":"IF(C14>C15,\"On Track\",IF(C14<=C15,(C10-SUM(H2:H32))/(COUNT(E2:E32)-COUNT(H2:H32))))","v":1505.7142857142858},null,{"$f":"'MU New'!E13","v":"2011-04-12"},"2011-04-12",{"$f":"IF(ISNUMBER(H13),SUM($H$2:H13),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["% of goal to date",null,{"$f":"SUM(H2:H32)/C10","v":9.3984962406015032E-3},null,{"$f":"'MU New'!E14","v":"2011-04-13"},"2011-04-13",{"$f":"IF(ISNUMBER(H14),SUM($H$2:H14),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["% of time lapsed",null,{"$f":"COUNT(H2:H32)/COUNT(E2:E32)","v":6.6666666666666666E-2},null,{"$f":"'MU New'!E15","v":"2011-04-14"},"2011-04-14",{"$f":"IF(ISNUMBER(H15),SUM($H$2:H15),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E16","v":"2011-04-15"},"2011-04-15",{"$f":"IF(ISNUMBER(H16),SUM($H$2:H16),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E17","v":"2011-04-16"},"2011-04-16",{"$f":"IF(ISNUMBER(H17),SUM($H$2:H17),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Goal (Margin)",null,29792,null,{"$f":"'MU New'!E18","v":"2011-04-17"},"2011-04-17",{"$f":"IF(ISNUMBER(H18),SUM($H$2:H18),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Total margin $",null,{"$f":"SUM(J2:J32)","v":400},null,{"$f":"'MU New'!E19","v":"2011-04-18"},"2011-04-18",{"$f":"IF(ISNUMBER(H19),SUM($H$2:H19),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Average margin",null,{"$f":"C19/C11","v":1},null,{"$f":"'MU New'!E20","v":"2011-04-19"},"2011-04-19",{"$f":"IF(ISNUMBER(H20),SUM($H$2:H20),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Current track",null,{"$f":"(SUM(J2:J32)/COUNT(H2:H32))*COUNT(E2:E32)","v":6000},null,{"$f":"'MU New'!E21","v":"2011-04-20"},"2011-04-20",{"$f":"IF(ISNUMBER(H21),SUM($H$2:H21),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["To hit goal",null,{"$f":"IF(C23>C15,\"On Track\",IF(C23<=C15,(C18-SUM(J2:J32))/(COUNT(E2:E32)-COUNT(H2:H32))))","v":1049.7142857142858},null,{"$f":"'MU New'!E22","v":"2011-04-21"},"2011-04-21",{"$f":"IF(ISNUMBER(H22),SUM($H$2:H22),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["% of goal to date",null,{"$f":"C19/C18","v":1.3426423200859291E-2},null,{"$f":"'MU New'!E23","v":"2011-04-22"},"2011-04-22",{"$f":"IF(ISNUMBER(H23),SUM($H$2:H23),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E24","v":"2011-04-23"},"2011-04-23",{"$f":"IF(ISNUMBER(H24),SUM($H$2:H24),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E25","v":"2011-04-24"},"2011-04-24",{"$f":"IF(ISNUMBER(H25),SUM($H$2:H25),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E26","v":"2011-04-25"},"2011-04-25",{"$f":"IF(ISNUMBER(H26),SUM($H$2:H26),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E27","v":"2011-04-26"},"2011-04-26",{"$f":"IF(ISNUMBER(H27),SUM($H$2:H27),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E28","v":"2011-04-27"},"2011-04-27",{"$f":"IF(ISNUMBER(H28),SUM($H$2:H28),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E29","v":"2011-04-28"},"2011-04-28",{"$f":"IF(ISNUMBER(H29),SUM($H$2:H29),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E30","v":"2011-04-29"},"2011-04-29",{"$f":"IF(ISNUMBER(H30),SUM($H$2:H30),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E31","v":"2011-04-30"},"2011-04-30",{"$f":"IF(ISNUMBER(H31),SUM($H$2:H31),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISNUMBER(H32),SUM($H$2:H32),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]

{"sheet":"Eastside","index":6,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Eastside Harley-Davidson",null,null,null,"Date",null,"Cumulative","Sales","COGS","Margin"]
[null,null,null,null,{"$f":"'MU New'!E2","v":"2011-04-01"},{"$f":"E2","v":"2011-04-01"},{"$f":"IF(ISNUMBER(H2),SUM($H$2:H2),NA())","v":3000},3000,{"$f":"IF(ABS(H2)-ABS(J2)>0,H2-J2,NA())","v":2000},1000]
[null,null,null,null,{"$f":"'MU New'!E3","v":"2011-04-02"},{"$f":"E3","v":"2011-04-02"},{"$f":"IF(ISNUMBER(H3),SUM($H$2:H3),NA())","v":7000},4000,{"$f":"IF(ABS(H3)-ABS(J3)>0,H3-J3,NA())","v":2750},1250]
[null,null,null,null,{"$f":"'MU New'!E4","v":"2011-04-03"},"2011-04-03",{"$f":"IF(ISNUMBER(H4),SUM($H$2:H4),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E5","v":"2011-04-04"},"2011-04-04",{"$f":"IF(ISNUMBER(H5),SUM($H$2:H5),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E6","v":"2011-04-05"},"2011-04-05",{"$f":"IF(ISNUMBER(H6),SUM($H$2:H6),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E7","v":"2011-04-06"},"2011-04-06",{"$f":"IF(ISNUMBER(H7),SUM($H$2:H7),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Eastside MC",null,null,null,{"$f":"'MU New'!E8","v":"2011-04-07"},"2011-04-07",{"$f":"IF(ISNUMBER(H8),SUM($H$2:H8),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E9","v":"2011-04-08"},"2011-04-08",{"$f":"IF(ISNUMBER(H9),SUM($H$2:H9),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Goal (Sales)",null,50000,null,{"$f":"'MU New'!E10","v":"2011-04-09"},"2011-04-09",{"$f":"IF(ISNUMBER(H10),SUM($H$2:H10),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Total sales $",null,{"$f":"SUM(H2:H32)","v":7000},null,{"$f":"'MU New'!E11","v":"2011-04-10"},"2011-04-10",{"$f":"IF(ISNUMBER(H11),SUM($H$2:H11),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Current track",null,{"$f":"(SUM(H2:H32)/COUNT(H2:H32))*COUNT(E2:E32)","v":105000},null,{"$f":"'MU New'!E12","v":"2011-04-11"},"2011-04-11",{"$f":"IF(ISNUMBER(H12),SUM($H$2:H12),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["To hit goal",null,{"$f":"IF(C14>C15,\"On Track\",IF(C14<=C15,(C10-SUM(H2:H32))/(COUNT(E2:E32)-COUNT(H2:H32))))","v":"On Track"},null,{"$f":"'MU New'!E13","v":"2011-04-12"},"2011-04-12",{"$f":"IF(ISNUMBER(H13),SUM($H$2:H13),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["% of goal to date",null,{"$f":"SUM(H2:H32)/C10","v":0.14000000000000001},null,{"$f":"'MU New'!E14","v":"2011-04-13"},"2011-04-13",{"$f":"IF(ISNUMBER(H14),SUM($H$2:H14),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["% of time lapsed",null,{"$f":"COUNT(H2:H32)/COUNT(E2:E32)","v":6.6666666666666666E-2},null,{"$f":"'MU New'!E15","v":"2011-04-14"},"2011-04-14",{"$f":"IF(ISNUMBER(H15),SUM($H$2:H15),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E16","v":"2011-04-15"},"2011-04-15",{"$f":"IF(ISNUMBER(H16),SUM($H$2:H16),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E17","v":"2011-04-16"},"2011-04-16",{"$f":"IF(ISNUMBER(H17),SUM($H$2:H17),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E18","v":"2011-04-17"},"2011-04-17",{"$f":"IF(ISNUMBER(H18),SUM($H$2:H18),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Total margin $",null,{"$f":"SUM(J2:J32)","v":2250},null,{"$f":"'MU New'!E19","v":"2011-04-18"},"2011-04-18",{"$f":"IF(ISNUMBER(H19),SUM($H$2:H19),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Average margin",null,{"$f":"C19/C11","v":0.32142857142857145},null,{"$f":"'MU New'!E20","v":"2011-04-19"},"2011-04-19",{"$f":"IF(ISNUMBER(H20),SUM($H$2:H20),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Current track",null,{"$f":"(SUM(J2:J32)/COUNT(H2:H32))*COUNT(E2:E32)","v":33750},null,{"$f":"'MU New'!E21","v":"2011-04-20"},"2011-04-20",{"$f":"IF(ISNUMBER(H21),SUM($H$2:H21),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E22","v":"2011-04-21"},"2011-04-21",{"$f":"IF(ISNUMBER(H22),SUM($H$2:H22),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E23","v":"2011-04-22"},"2011-04-22",{"$f":"IF(ISNUMBER(H23),SUM($H$2:H23),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E24","v":"2011-04-23"},"2011-04-23",{"$f":"IF(ISNUMBER(H24),SUM($H$2:H24),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E25","v":"2011-04-24"},"2011-04-24",{"$f":"IF(ISNUMBER(H25),SUM($H$2:H25),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E26","v":"2011-04-25"},"2011-04-25",{"$f":"IF(ISNUMBER(H26),SUM($H$2:H26),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E27","v":"2011-04-26"},"2011-04-26",{"$f":"IF(ISNUMBER(H27),SUM($H$2:H27),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E28","v":"2011-04-27"},"2011-04-27",{"$f":"IF(ISNUMBER(H28),SUM($H$2:H28),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E29","v":"2011-04-28"},"2011-04-28",{"$f":"IF(ISNUMBER(H29),SUM($H$2:H29),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E30","v":"2011-04-29"},"2011-04-29",{"$f":"IF(ISNUMBER(H30),SUM($H$2:H30),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E31","v":"2011-04-30"},"2011-04-30",{"$f":"IF(ISNUMBER(H31),SUM($H$2:H31),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISNUMBER(H32),SUM($H$2:H32),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]

{"sheet":"Emerald City","index":7,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Eastside Harley-Davidson",null,null,null,"Date",null,"Cumulative","Sales","COGS","Margin"]
[null,null,null,null,{"$f":"'MU New'!E2","v":"2011-04-01"},{"$f":"E2","v":"2011-04-01"},{"$f":"IF(ISNUMBER(H2),SUM($H$2:H2),NA())","v":5000},5000,{"$f":"IF(ABS(H2)-ABS(J2)>0,H2-J2,NA())","v":3000},2000]
[null,null,null,null,{"$f":"'MU New'!E3","v":"2011-04-02"},{"$f":"E3","v":"2011-04-02"},{"$f":"IF(ISNUMBER(H3),SUM($H$2:H3),NA())","v":8000},3000,{"$f":"IF(ABS(H3)-ABS(J3)>0,H3-J3,NA())","v":2000},1000]
[null,null,null,null,{"$f":"'MU New'!E4","v":"2011-04-03"},"2011-04-03",{"$f":"IF(ISNUMBER(H4),SUM($H$2:H4),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E5","v":"2011-04-04"},"2011-04-04",{"$f":"IF(ISNUMBER(H5),SUM($H$2:H5),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E6","v":"2011-04-05"},"2011-04-05",{"$f":"IF(ISNUMBER(H6),SUM($H$2:H6),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E7","v":"2011-04-06"},"2011-04-06",{"$f":"IF(ISNUMBER(H7),SUM($H$2:H7),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Emerald City",null,null,null,{"$f":"'MU New'!E8","v":"2011-04-07"},"2011-04-07",{"$f":"IF(ISNUMBER(H8),SUM($H$2:H8),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E9","v":"2011-04-08"},"2011-04-08",{"$f":"IF(ISNUMBER(H9),SUM($H$2:H9),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Goal (Sales)",null,21000,null,{"$f":"'MU New'!E10","v":"2011-04-09"},"2011-04-09",{"$f":"IF(ISNUMBER(H10),SUM($H$2:H10),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Total sales $",null,{"$f":"SUM(H2:H32)","v":8000},null,{"$f":"'MU New'!E11","v":"2011-04-10"},"2011-04-10",{"$f":"IF(ISNUMBER(H11),SUM($H$2:H11),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Current track",null,{"$f":"(SUM(H2:H32)/COUNT(H2:H32))*COUNT(E2:E32)","v":120000},null,{"$f":"'MU New'!E12","v":"2011-04-11"},"2011-04-11",{"$f":"IF(ISNUMBER(H12),SUM($H$2:H12),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["To hit goal",null,{"$f":"IF(C14>C15,\"On Track\",IF(C14<=C15,(C10-SUM(H2:H32))/(COUNT(E2:E32)-COUNT(H2:H32))))","v":"On Track"},null,{"$f":"'MU New'!E13","v":"2011-04-12"},"2011-04-12",{"$f":"IF(ISNUMBER(H13),SUM($H$2:H13),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["% of goal to date",null,{"$f":"SUM(H2:H32)/C10","v":0.38095238095238093},null,{"$f":"'MU New'!E14","v":"2011-04-13"},"2011-04-13",{"$f":"IF(ISNUMBER(H14),SUM($H$2:H14),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["% of time lapsed",null,{"$f":"COUNT(H2:H32)/COUNT(E2:E32)","v":6.6666666666666666E-2},null,{"$f":"'MU New'!E15","v":"2011-04-14"},"2011-04-14",{"$f":"IF(ISNUMBER(H15),SUM($H$2:H15),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E16","v":"2011-04-15"},"2011-04-15",{"$f":"IF(ISNUMBER(H16),SUM($H$2:H16),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E17","v":"2011-04-16"},"2011-04-16",{"$f":"IF(ISNUMBER(H17),SUM($H$2:H17),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E18","v":"2011-04-17"},"2011-04-17",{"$f":"IF(ISNUMBER(H18),SUM($H$2:H18),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Total margin $",null,{"$f":"SUM(J2:J32)","v":3000},null,{"$f":"'MU New'!E19","v":"2011-04-18"},"2011-04-18",{"$f":"IF(ISNUMBER(H19),SUM($H$2:H19),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Average margin",null,{"$f":"C19/C11","v":0.375},null,{"$f":"'MU New'!E20","v":"2011-04-19"},"2011-04-19",{"$f":"IF(ISNUMBER(H20),SUM($H$2:H20),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Current track",null,{"$f":"(SUM(J2:J32)/COUNT(H2:H32))*COUNT(E2:E32)","v":45000},null,{"$f":"'MU New'!E21","v":"2011-04-20"},"2011-04-20",{"$f":"IF(ISNUMBER(H21),SUM($H$2:H21),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E22","v":"2011-04-21"},"2011-04-21",{"$f":"IF(ISNUMBER(H22),SUM($H$2:H22),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E23","v":"2011-04-22"},"2011-04-22",{"$f":"IF(ISNUMBER(H23),SUM($H$2:H23),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E24","v":"2011-04-23"},"2011-04-23",{"$f":"IF(ISNUMBER(H24),SUM($H$2:H24),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E25","v":"2011-04-24"},"2011-04-24",{"$f":"IF(ISNUMBER(H25),SUM($H$2:H25),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E26","v":"2011-04-25"},"2011-04-25",{"$f":"IF(ISNUMBER(H26),SUM($H$2:H26),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E27","v":"2011-04-26"},"2011-04-26",{"$f":"IF(ISNUMBER(H27),SUM($H$2:H27),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E28","v":"2011-04-27"},"2011-04-27",{"$f":"IF(ISNUMBER(H28),SUM($H$2:H28),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E29","v":"2011-04-28"},"2011-04-28",{"$f":"IF(ISNUMBER(H29),SUM($H$2:H29),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E30","v":"2011-04-29"},"2011-04-29",{"$f":"IF(ISNUMBER(H30),SUM($H$2:H30),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E31","v":"2011-04-30"},"2011-04-30",{"$f":"IF(ISNUMBER(H31),SUM($H$2:H31),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISNUMBER(H32),SUM($H$2:H32),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]

{"sheet":"Retail","index":8,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Eastside Harley-Davidson",null,null,null,"Date",null,"Cumulative","Sales","COGS","Margin"]
[null,null,null,null,{"$f":"'MU New'!E2","v":"2011-04-01"},{"$f":"E2","v":"2011-04-01"},{"$f":"IF(ISNUMBER(H2),SUM($H$2:H2),NA())","v":2000},2000,{"$f":"IF(ABS(H2)-ABS(J2)>0,H2-J2,NA())","v":1000},1000]
[null,null,null,null,{"$f":"'MU New'!E3","v":"2011-04-02"},{"$f":"E3","v":"2011-04-02"},{"$f":"IF(ISNUMBER(H3),SUM($H$2:H3),NA())","v":6000},4000,{"$f":"IF(ABS(H3)-ABS(J3)>0,H3-J3,NA())","v":2500},1500]
[null,null,null,null,{"$f":"'MU New'!E4","v":"2011-04-03"},"2011-04-03",{"$f":"IF(ISNUMBER(H4),SUM($H$2:H4),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E5","v":"2011-04-04"},"2011-04-04",{"$f":"IF(ISNUMBER(H5),SUM($H$2:H5),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E6","v":"2011-04-05"},"2011-04-05",{"$f":"IF(ISNUMBER(H6),SUM($H$2:H6),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E7","v":"2011-04-06"},"2011-04-06",{"$f":"IF(ISNUMBER(H7),SUM($H$2:H7),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Retail",null,null,null,{"$f":"'MU New'!E8","v":"2011-04-07"},"2011-04-07",{"$f":"IF(ISNUMBER(H8),SUM($H$2:H8),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E9","v":"2011-04-08"},"2011-04-08",{"$f":"IF(ISNUMBER(H9),SUM($H$2:H9),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E10","v":"2011-04-09"},"2011-04-09",{"$f":"IF(ISNUMBER(H10),SUM($H$2:H10),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Total sales $",null,{"$f":"SUM(H2:H32)","v":6000},null,{"$f":"'MU New'!E11","v":"2011-04-10"},"2011-04-10",{"$f":"IF(ISNUMBER(H11),SUM($H$2:H11),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Current track",null,{"$f":"(SUM(H2:H32)/COUNT(H2:H32))*COUNT(E2:E32)","v":90000},null,{"$f":"'MU New'!E12","v":"2011-04-11"},"2011-04-11",{"$f":"IF(ISNUMBER(H12),SUM($H$2:H12),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["% of time lapsed",null,{"$f":"COUNT(H2:H32)/COUNT(E2:E32)","v":6.6666666666666666E-2},null,{"$f":"'MU New'!E13","v":"2011-04-12"},"2011-04-12",{"$f":"IF(ISNUMBER(H13),SUM($H$2:H13),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E14","v":"2011-04-13"},"2011-04-13",{"$f":"IF(ISNUMBER(H14),SUM($H$2:H14),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Total margin $",null,{"$f":"SUM(J2:J32)","v":2500},null,{"$f":"'MU New'!E15","v":"2011-04-14"},"2011-04-14",{"$f":"IF(ISNUMBER(H15),SUM($H$2:H15),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Average margin",null,{"$f":"C15/C11","v":0.41666666666666669},null,{"$f":"'MU New'!E16","v":"2011-04-15"},"2011-04-15",{"$f":"IF(ISNUMBER(H16),SUM($H$2:H16),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Current track",null,{"$f":"(SUM(J2:J32)/COUNT(H2:H32))*COUNT(E2:E32)","v":37500},null,{"$f":"'MU New'!E17","v":"2011-04-16"},"2011-04-16",{"$f":"IF(ISNUMBER(H17),SUM($H$2:H17),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E18","v":"2011-04-17"},"2011-04-17",{"$f":"IF(ISNUMBER(H18),SUM($H$2:H18),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E19","v":"2011-04-18"},"2011-04-18",{"$f":"IF(ISNUMBER(H19),SUM($H$2:H19),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E20","v":"2011-04-19"},"2011-04-19",{"$f":"IF(ISNUMBER(H20),SUM($H$2:H20),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E21","v":"2011-04-20"},"2011-04-20",{"$f":"IF(ISNUMBER(H21),SUM($H$2:H21),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E22","v":"2011-04-21"},"2011-04-21",{"$f":"IF(ISNUMBER(H22),SUM($H$2:H22),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E23","v":"2011-04-22"},"2011-04-22",{"$f":"IF(ISNUMBER(H23),SUM($H$2:H23),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E24","v":"2011-04-23"},"2011-04-23",{"$f":"IF(ISNUMBER(H24),SUM($H$2:H24),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E25","v":"2011-04-24"},"2011-04-24",{"$f":"IF(ISNUMBER(H25),SUM($H$2:H25),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E26","v":"2011-04-25"},"2011-04-25",{"$f":"IF(ISNUMBER(H26),SUM($H$2:H26),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E27","v":"2011-04-26"},"2011-04-26",{"$f":"IF(ISNUMBER(H27),SUM($H$2:H27),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E28","v":"2011-04-27"},"2011-04-27",{"$f":"IF(ISNUMBER(H28),SUM($H$2:H28),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E29","v":"2011-04-28"},"2011-04-28",{"$f":"IF(ISNUMBER(H29),SUM($H$2:H29),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E30","v":"2011-04-29"},"2011-04-29",{"$f":"IF(ISNUMBER(H30),SUM($H$2:H30),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E31","v":"2011-04-30"},"2011-04-30",{"$f":"IF(ISNUMBER(H31),SUM($H$2:H31),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISNUMBER(H32),SUM($H$2:H32),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]

{"sheet":"RO","index":9,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Eastside Harley-Davidson",null,null,null,"Date",null,"Cumulative","Sales","COGS","Margin"]
[null,null,null,null,{"$f":"'MU New'!E2","v":"2011-04-01"},{"$f":"E2","v":"2011-04-01"},{"$f":"IF(ISNUMBER(H2),SUM($H$2:H2),NA())","v":2000},2000,{"$f":"IF(ABS(H2)-ABS(J2)>0,H2-J2,NA())","v":1250},750]
[null,null,null,null,{"$f":"'MU New'!E3","v":"2011-04-02"},{"$f":"E3","v":"2011-04-02"},{"$f":"IF(ISNUMBER(H3),SUM($H$2:H3),NA())","v":3500},1500,{"$f":"IF(ABS(H3)-ABS(J3)>0,H3-J3,NA())","v":700},800]
[null,null,null,null,{"$f":"'MU New'!E4","v":"2011-04-03"},"2011-04-03",{"$f":"IF(ISNUMBER(H4),SUM($H$2:H4),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E5","v":"2011-04-04"},"2011-04-04",{"$f":"IF(ISNUMBER(H5),SUM($H$2:H5),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E6","v":"2011-04-05"},"2011-04-05",{"$f":"IF(ISNUMBER(H6),SUM($H$2:H6),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E7","v":"2011-04-06"},"2011-04-06",{"$f":"IF(ISNUMBER(H7),SUM($H$2:H7),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["RO",null,null,null,{"$f":"'MU New'!E8","v":"2011-04-07"},"2011-04-07",{"$f":"IF(ISNUMBER(H8),SUM($H$2:H8),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E9","v":"2011-04-08"},"2011-04-08",{"$f":"IF(ISNUMBER(H9),SUM($H$2:H9),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E10","v":"2011-04-09"},"2011-04-09",{"$f":"IF(ISNUMBER(H10),SUM($H$2:H10),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Total sales $",null,{"$f":"SUM(H2:H32)","v":3500},null,{"$f":"'MU New'!E11","v":"2011-04-10"},"2011-04-10",{"$f":"IF(ISNUMBER(H11),SUM($H$2:H11),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Current track",null,{"$f":"(SUM(H2:H32)/COUNT(H2:H32))*COUNT(E2:E32)","v":52500},null,{"$f":"'MU New'!E12","v":"2011-04-11"},"2011-04-11",{"$f":"IF(ISNUMBER(H12),SUM($H$2:H12),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["% of time lapsed",null,{"$f":"COUNT(H2:H32)/COUNT(E2:E32)","v":6.6666666666666666E-2},null,{"$f":"'MU New'!E13","v":"2011-04-12"},"2011-04-12",{"$f":"IF(ISNUMBER(H13),SUM($H$2:H13),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E14","v":"2011-04-13"},"2011-04-13",{"$f":"IF(ISNUMBER(H14),SUM($H$2:H14),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Total margin $",null,{"$f":"SUM(J2:J32)","v":1550},null,{"$f":"'MU New'!E15","v":"2011-04-14"},"2011-04-14",{"$f":"IF(ISNUMBER(H15),SUM($H$2:H15),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Average margin",null,{"$f":"C15/C11","v":0.44285714285714284},null,{"$f":"'MU New'!E16","v":"2011-04-15"},"2011-04-15",{"$f":"IF(ISNUMBER(H16),SUM($H$2:H16),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Current track",null,{"$f":"(SUM(J2:J32)/COUNT(H2:H32))*COUNT(E2:E32)","v":23250},null,{"$f":"'MU New'!E17","v":"2011-04-16"},"2011-04-16",{"$f":"IF(ISNUMBER(H17),SUM($H$2:H17),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E18","v":"2011-04-17"},"2011-04-17",{"$f":"IF(ISNUMBER(H18),SUM($H$2:H18),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E19","v":"2011-04-18"},"2011-04-18",{"$f":"IF(ISNUMBER(H19),SUM($H$2:H19),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E20","v":"2011-04-19"},"2011-04-19",{"$f":"IF(ISNUMBER(H20),SUM($H$2:H20),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E21","v":"2011-04-20"},"2011-04-20",{"$f":"IF(ISNUMBER(H21),SUM($H$2:H21),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E22","v":"2011-04-21"},"2011-04-21",{"$f":"IF(ISNUMBER(H22),SUM($H$2:H22),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E23","v":"2011-04-22"},"2011-04-22",{"$f":"IF(ISNUMBER(H23),SUM($H$2:H23),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E24","v":"2011-04-23"},"2011-04-23",{"$f":"IF(ISNUMBER(H24),SUM($H$2:H24),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E25","v":"2011-04-24"},"2011-04-24",{"$f":"IF(ISNUMBER(H25),SUM($H$2:H25),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E26","v":"2011-04-25"},"2011-04-25",{"$f":"IF(ISNUMBER(H26),SUM($H$2:H26),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E27","v":"2011-04-26"},"2011-04-26",{"$f":"IF(ISNUMBER(H27),SUM($H$2:H27),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E28","v":"2011-04-27"},"2011-04-27",{"$f":"IF(ISNUMBER(H28),SUM($H$2:H28),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E29","v":"2011-04-28"},"2011-04-28",{"$f":"IF(ISNUMBER(H29),SUM($H$2:H29),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E30","v":"2011-04-29"},"2011-04-29",{"$f":"IF(ISNUMBER(H30),SUM($H$2:H30),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E31","v":"2011-04-30"},"2011-04-30",{"$f":"IF(ISNUMBER(H31),SUM($H$2:H31),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISNUMBER(H32),SUM($H$2:H32),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]

{"sheet":"Major Unit","index":10,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Eastside Harley-Davidson",null,null,null,"Date",null,"Cumulative","Sales","COGS","Margin"]
[null,null,null,null,{"$f":"'MU New'!E2","v":"2011-04-01"},{"$f":"E2","v":"2011-04-01"},{"$f":"IF(ISNUMBER(H2),SUM($H$2:H2),NA())","v":5000},5000,{"$f":"IF(ABS(H2)-ABS(J2)>0,H2-J2,NA())","v":2500},2500]
[null,null,null,null,{"$f":"'MU New'!E3","v":"2011-04-02"},{"$f":"E3","v":"2011-04-02"},{"$f":"IF(ISNUMBER(H3),SUM($H$2:H3),NA())","v":9000},4000,{"$f":"IF(ABS(H3)-ABS(J3)>0,H3-J3,NA())","v":2000},2000]
[null,null,null,null,{"$f":"'MU New'!E4","v":"2011-04-03"},"2011-04-03",{"$f":"IF(ISNUMBER(H4),SUM($H$2:H4),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E5","v":"2011-04-04"},"2011-04-04",{"$f":"IF(ISNUMBER(H5),SUM($H$2:H5),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E6","v":"2011-04-05"},"2011-04-05",{"$f":"IF(ISNUMBER(H6),SUM($H$2:H6),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E7","v":"2011-04-06"},"2011-04-06",{"$f":"IF(ISNUMBER(H7),SUM($H$2:H7),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Major Unit",null,null,null,{"$f":"'MU New'!E8","v":"2011-04-07"},"2011-04-07",{"$f":"IF(ISNUMBER(H8),SUM($H$2:H8),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E9","v":"2011-04-08"},"2011-04-08",{"$f":"IF(ISNUMBER(H9),SUM($H$2:H9),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E10","v":"2011-04-09"},"2011-04-09",{"$f":"IF(ISNUMBER(H10),SUM($H$2:H10),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Total sales $",null,{"$f":"SUM(H2:H32)","v":9000},null,{"$f":"'MU New'!E11","v":"2011-04-10"},"2011-04-10",{"$f":"IF(ISNUMBER(H11),SUM($H$2:H11),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Current track",null,{"$f":"(SUM(H2:H32)/COUNT(H2:H32))*COUNT(E2:E32)","v":135000},null,{"$f":"'MU New'!E12","v":"2011-04-11"},"2011-04-11",{"$f":"IF(ISNUMBER(H12),SUM($H$2:H12),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["% of time lapsed",null,{"$f":"COUNT(H2:H32)/COUNT(E2:E32)","v":6.6666666666666666E-2},null,{"$f":"'MU New'!E13","v":"2011-04-12"},"2011-04-12",{"$f":"IF(ISNUMBER(H13),SUM($H$2:H13),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E14","v":"2011-04-13"},"2011-04-13",{"$f":"IF(ISNUMBER(H14),SUM($H$2:H14),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Total margin $",null,{"$f":"SUM(J2:J32)","v":4500},null,{"$f":"'MU New'!E15","v":"2011-04-14"},"2011-04-14",{"$f":"IF(ISNUMBER(H15),SUM($H$2:H15),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Average margin",null,{"$f":"C15/C11","v":0.5},null,{"$f":"'MU New'!E16","v":"2011-04-15"},"2011-04-15",{"$f":"IF(ISNUMBER(H16),SUM($H$2:H16),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Current track",null,{"$f":"(SUM(J2:J32)/COUNT(H2:H32))*COUNT(E2:E32)","v":67500},null,{"$f":"'MU New'!E17","v":"2011-04-16"},"2011-04-16",{"$f":"IF(ISNUMBER(H17),SUM($H$2:H17),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E18","v":"2011-04-17"},"2011-04-17",{"$f":"IF(ISNUMBER(H18),SUM($H$2:H18),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E19","v":"2011-04-18"},"2011-04-18",{"$f":"IF(ISNUMBER(H19),SUM($H$2:H19),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E20","v":"2011-04-19"},"2011-04-19",{"$f":"IF(ISNUMBER(H20),SUM($H$2:H20),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E21","v":"2011-04-20"},"2011-04-20",{"$f":"IF(ISNUMBER(H21),SUM($H$2:H21),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E22","v":"2011-04-21"},"2011-04-21",{"$f":"IF(ISNUMBER(H22),SUM($H$2:H22),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E23","v":"2011-04-22"},"2011-04-22",{"$f":"IF(ISNUMBER(H23),SUM($H$2:H23),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E24","v":"2011-04-23"},"2011-04-23",{"$f":"IF(ISNUMBER(H24),SUM($H$2:H24),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E25","v":"2011-04-24"},"2011-04-24",{"$f":"IF(ISNUMBER(H25),SUM($H$2:H25),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E26","v":"2011-04-25"},"2011-04-25",{"$f":"IF(ISNUMBER(H26),SUM($H$2:H26),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E27","v":"2011-04-26"},"2011-04-26",{"$f":"IF(ISNUMBER(H27),SUM($H$2:H27),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E28","v":"2011-04-27"},"2011-04-27",{"$f":"IF(ISNUMBER(H28),SUM($H$2:H28),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E29","v":"2011-04-28"},"2011-04-28",{"$f":"IF(ISNUMBER(H29),SUM($H$2:H29),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E30","v":"2011-04-29"},"2011-04-29",{"$f":"IF(ISNUMBER(H30),SUM($H$2:H30),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E31","v":"2011-04-30"},"2011-04-30",{"$f":"IF(ISNUMBER(H31),SUM($H$2:H31),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,null,null,null,{"$f":"'MU New'!E32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISNUMBER(H32),SUM($H$2:H32),NA())","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]

{"sheet":"Plot Data","index":11,"n_rows":66,"n_cols":51,"rows_kept":66,"cut":false,"hidden":true,"merged":[[0,8,0,9]]}
[null,null,"MU Sales New",null,null,null,null,null,"MU Sales Used",null,null,null,null,"MOTORCLOTHES",null,null,null,"PARTS",null,null,null,"SERVICE",null,null,null,"F&I",null,null,null,null,null,null,"Eastside",null,null,null,"Emerald City",null,null,null,"Retail",null,null,null,"RO",null,null,null,"Major Unit"]
["Goal Sales","Sales Track","Goal Margin","Margin Track","Goal Units","Track Units","Goal Sales","Sales Track","Goal Margin","Margin Track","Goal Units","Track Units","Goal Sales","Sales Track","Goal Margin","Margin Track","Goal Sales","Sales Track","Goal Margin","Margin Track","Goal Sales","Sales Track","Goal Margin","Margin Track","Goal Sales","Sales Track","Goal Margin","Margin Track","conditional",null,null,"Goal Sales","Sales Track","Goal Margin","Margin Track","Goal Sales","Sales Track","Goal Margin","Margin Track","Goal Sales","Sales Track","Goal Margin","Margin Track","Goal Sales","Sales Track","Goal Margin","Margin Track","Goal Sales","Sales Track","Goal Margin","Margin Track"]
[{"$f":"IF(ISNUMBER('MU New'!E2)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC3,NA())","v":18240},{"$f":"IF(ISNUMBER('MU New'!E2)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC3,NA())","v":17500},{"$f":"IF(ISNUMBER('MU New'!E2)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC3,NA())","v":3648},{"$f":"IF(ISNUMBER('MU New'!E2)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC3,NA())","v":7000},{"$f":"IF(ISNUMBER('MU New'!E2)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC3,NA())","v":0.8666666666666667},{"$f":"IF(ISNUMBER('MU New'!E2)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC3,NA())","v":1},{"$f":"IF(ISNUMBER('MU Used'!E2)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC3,NA())","v":12540},{"$f":"IF(ISNUMBER('MU Used'!E2)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC3,NA())","v":6000},{"$f":"IF(ISNUMBER('MU Used'!E2)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC3,NA())","v":2194.5},{"$f":"IF(ISNUMBER('MU Used'!E2)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC3,NA())","v":2000},{"$f":"IF(ISNUMBER('MU Used'!E2)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC3,NA())","v":1.2},{"$f":"IF(ISNUMBER('MU Used'!E2)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC3,NA())","v":0.5},{"$f":"IF(ISNUMBER(MC!$E2)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC3,NA())","v":2607.0666666666666},{"$f":"IF(ISNUMBER(MC!$E2)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC3,NA())","v":7500},{"$f":"IF(ISNUMBER(MC!$E2)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC3,NA())","v":1042.8333333333333},{"$f":"IF(ISNUMBER(MC!$E2)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC3,NA())","v":2625},{"$f":"IF(ISNUMBER(Parts!$E2)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC3,NA())","v":4901.2666666666664},{"$f":"IF(ISNUMBER(Parts!$E2)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC3,NA())","v":9250},{"$f":"IF(ISNUMBER(Parts!$E2)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC3,NA())","v":1715.4333333333334},{"$f":"IF(ISNUMBER(Parts!$E2)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC3,NA())","v":4275},{"$f":"IF(ISNUMBER(Service!$E2)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC3,NA())","v":2102.3000000000002},{"$f":"IF(ISNUMBER(Service!$E2)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC3,NA())","v":1450},{"$f":"IF(ISNUMBER(Service!$E2)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC3,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E2)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC3,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E2)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC3,NA())","v":1418.6666666666667},{"$f":"IF(ISNUMBER('F&I'!$E2)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC3,NA())","v":200},{"$f":"IF(ISNUMBER('F&I'!$E2)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC3,NA())","v":993.06666666666672},{"$f":"IF(ISNUMBER('F&I'!$E2)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC3,NA())","v":200},{"$f":"IF(ISNUMBER('MU Used'!E2)=TRUE,'Plot Data'!AD3,\"\")","v":1},1,null,{"$f":"IF(ISNUMBER(Eastside!$E2)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC3,NA())","v":1666.6666666666667},{"$f":"IF(ISNUMBER(Eastside!$E2)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC3,NA())","v":3500},{"$f":"IF(ISNUMBER(Eastside!$E2)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC3,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E2)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC3,NA())","v":1125},{"$f":"IF(ISNUMBER('Emerald City'!$E2)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC3,NA())","v":700},{"$f":"IF(ISNUMBER('Emerald City'!$E2)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC3,NA())","v":4000},{"$f":"IF(ISNUMBER('Emerald City'!$E2)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC3,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E2)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC3,NA())","v":1500},{"$f":"IF(ISNUMBER(Retail!$E2)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC3,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E2)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC3,NA())","v":3000},{"$f":"IF(ISNUMBER(Retail!$E2)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC3,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E2)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC3,NA())","v":1250},{"$f":"IF(ISNUMBER(RO!$E2)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC3,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E2)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC3,NA())","v":1750},{"$f":"IF(ISNUMBER(RO!$E2)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC3,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E2)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC3,NA())","v":775},{"$f":"IF(ISNUMBER('Major Unit'!$E2)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC3,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E2)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC3,NA())","v":4500},{"$f":"IF(ISNUMBER('Major Unit'!$E2)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC3,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E2)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC3,NA())","v":2250}]
[{"$f":"IF(ISNUMBER('MU New'!E3)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC4,NA())","v":36480},{"$f":"IF(ISNUMBER('MU New'!E3)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC4,NA())","v":35000},{"$f":"IF(ISNUMBER('MU New'!E3)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC4,NA())","v":7296},{"$f":"IF(ISNUMBER('MU New'!E3)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC4,NA())","v":14000},{"$f":"IF(ISNUMBER('MU New'!E3)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC4,NA())","v":1.7333333333333334},{"$f":"IF(ISNUMBER('MU New'!E3)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC4,NA())","v":2},{"$f":"IF(ISNUMBER('MU Used'!E3)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC4,NA())","v":25080},{"$f":"IF(ISNUMBER('MU Used'!E3)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC4,NA())","v":12000},{"$f":"IF(ISNUMBER('MU Used'!E3)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC4,NA())","v":4389},{"$f":"IF(ISNUMBER('MU Used'!E3)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC4,NA())","v":4000},{"$f":"IF(ISNUMBER('MU Used'!E3)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC4,NA())","v":2.4},{"$f":"IF(ISNUMBER('MU Used'!E3)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC4,NA())","v":1},{"$f":"IF(ISNUMBER(MC!$E3)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC4,NA())","v":5214.1333333333332},{"$f":"IF(ISNUMBER(MC!$E3)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC4,NA())","v":15000},{"$f":"IF(ISNUMBER(MC!$E3)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC4,NA())","v":2085.6666666666665},{"$f":"IF(ISNUMBER(MC!$E3)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC4,NA())","v":5250},{"$f":"IF(ISNUMBER(Parts!$E3)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC4,NA())","v":9802.5333333333328},{"$f":"IF(ISNUMBER(Parts!$E3)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC4,NA())","v":18500},{"$f":"IF(ISNUMBER(Parts!$E3)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC4,NA())","v":3430.8666666666668},{"$f":"IF(ISNUMBER(Parts!$E3)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC4,NA())","v":8550},{"$f":"IF(ISNUMBER(Service!$E3)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC4,NA())","v":4204.6000000000004},{"$f":"IF(ISNUMBER(Service!$E3)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC4,NA())","v":2900},{"$f":"IF(ISNUMBER(Service!$E3)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC4,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E3)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC4,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E3)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC4,NA())","v":2837.3333333333335},{"$f":"IF(ISNUMBER('F&I'!$E3)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC4,NA())","v":400},{"$f":"IF(ISNUMBER('F&I'!$E3)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC4,NA())","v":1986.1333333333334},{"$f":"IF(ISNUMBER('F&I'!$E3)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC4,NA())","v":400},{"$f":"IF(ISNUMBER('MU Used'!E3)=TRUE,'Plot Data'!AD4,\"\")","v":2},2,null,{"$f":"IF(ISNUMBER(Eastside!$E3)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC4,NA())","v":3333.3333333333335},{"$f":"IF(ISNUMBER(Eastside!$E3)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC4,NA())","v":7000},{"$f":"IF(ISNUMBER(Eastside!$E3)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC4,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E3)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC4,NA())","v":2250},{"$f":"IF(ISNUMBER('Emerald City'!$E3)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC4,NA())","v":1400},{"$f":"IF(ISNUMBER('Emerald City'!$E3)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC4,NA())","v":8000},{"$f":"IF(ISNUMBER('Emerald City'!$E3)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC4,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E3)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC4,NA())","v":3000},{"$f":"IF(ISNUMBER(Retail!$E3)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC4,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E3)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC4,NA())","v":6000},{"$f":"IF(ISNUMBER(Retail!$E3)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC4,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E3)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC4,NA())","v":2500},{"$f":"IF(ISNUMBER(RO!$E3)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC4,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E3)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC4,NA())","v":3500},{"$f":"IF(ISNUMBER(RO!$E3)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC4,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E3)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC4,NA())","v":1550},{"$f":"IF(ISNUMBER('Major Unit'!$E3)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC4,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E3)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC4,NA())","v":9000},{"$f":"IF(ISNUMBER('Major Unit'!$E3)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC4,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E3)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC4,NA())","v":4500}]
[{"$f":"IF(ISNUMBER('MU New'!E4)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC5,NA())","v":54720},{"$f":"IF(ISNUMBER('MU New'!E4)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC5,NA())","v":52500},{"$f":"IF(ISNUMBER('MU New'!E4)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC5,NA())","v":10944},{"$f":"IF(ISNUMBER('MU New'!E4)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC5,NA())","v":21000},{"$f":"IF(ISNUMBER('MU New'!E4)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC5,NA())","v":2.6},{"$f":"IF(ISNUMBER('MU New'!E4)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC5,NA())","v":3},{"$f":"IF(ISNUMBER('MU Used'!E4)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC5,NA())","v":37620},{"$f":"IF(ISNUMBER('MU Used'!E4)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC5,NA())","v":18000},{"$f":"IF(ISNUMBER('MU Used'!E4)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC5,NA())","v":6583.5},{"$f":"IF(ISNUMBER('MU Used'!E4)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC5,NA())","v":6000},{"$f":"IF(ISNUMBER('MU Used'!E4)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC5,NA())","v":3.5999999999999996},{"$f":"IF(ISNUMBER('MU Used'!E4)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC5,NA())","v":1.5},{"$f":"IF(ISNUMBER(MC!$E4)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC5,NA())","v":7821.2},{"$f":"IF(ISNUMBER(MC!$E4)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC5,NA())","v":22500},{"$f":"IF(ISNUMBER(MC!$E4)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC5,NA())","v":3128.5},{"$f":"IF(ISNUMBER(MC!$E4)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC5,NA())","v":7875},{"$f":"IF(ISNUMBER(Parts!$E4)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC5,NA())","v":14703.8},{"$f":"IF(ISNUMBER(Parts!$E4)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC5,NA())","v":27750},{"$f":"IF(ISNUMBER(Parts!$E4)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC5,NA())","v":5146.3},{"$f":"IF(ISNUMBER(Parts!$E4)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC5,NA())","v":12825},{"$f":"IF(ISNUMBER(Service!$E4)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC5,NA())","v":6306.9000000000005},{"$f":"IF(ISNUMBER(Service!$E4)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC5,NA())","v":4350},{"$f":"IF(ISNUMBER(Service!$E4)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC5,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E4)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC5,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E4)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC5,NA())","v":4256},{"$f":"IF(ISNUMBER('F&I'!$E4)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC5,NA())","v":600},{"$f":"IF(ISNUMBER('F&I'!$E4)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC5,NA())","v":2979.2000000000003},{"$f":"IF(ISNUMBER('F&I'!$E4)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC5,NA())","v":600},{"$f":"IF(ISNUMBER('MU Used'!E4)=TRUE,'Plot Data'!AD5,\"\")","v":3},3,null,{"$f":"IF(ISNUMBER(Eastside!$E4)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC5,NA())","v":5000},{"$f":"IF(ISNUMBER(Eastside!$E4)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC5,NA())","v":10500},{"$f":"IF(ISNUMBER(Eastside!$E4)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC5,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E4)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC5,NA())","v":3375},{"$f":"IF(ISNUMBER('Emerald City'!$E4)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC5,NA())","v":2100},{"$f":"IF(ISNUMBER('Emerald City'!$E4)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC5,NA())","v":12000},{"$f":"IF(ISNUMBER('Emerald City'!$E4)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC5,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E4)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC5,NA())","v":4500},{"$f":"IF(ISNUMBER(Retail!$E4)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC5,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E4)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC5,NA())","v":9000},{"$f":"IF(ISNUMBER(Retail!$E4)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC5,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E4)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC5,NA())","v":3750},{"$f":"IF(ISNUMBER(RO!$E4)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC5,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E4)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC5,NA())","v":5250},{"$f":"IF(ISNUMBER(RO!$E4)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC5,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E4)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC5,NA())","v":2325},{"$f":"IF(ISNUMBER('Major Unit'!$E4)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC5,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E4)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC5,NA())","v":13500},{"$f":"IF(ISNUMBER('Major Unit'!$E4)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC5,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E4)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC5,NA())","v":6750}]
[{"$f":"IF(ISNUMBER('MU New'!E5)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC6,NA())","v":72960},{"$f":"IF(ISNUMBER('MU New'!E5)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC6,NA())","v":70000},{"$f":"IF(ISNUMBER('MU New'!E5)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC6,NA())","v":14592},{"$f":"IF(ISNUMBER('MU New'!E5)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC6,NA())","v":28000},{"$f":"IF(ISNUMBER('MU New'!E5)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC6,NA())","v":3.4666666666666668},{"$f":"IF(ISNUMBER('MU New'!E5)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC6,NA())","v":4},{"$f":"IF(ISNUMBER('MU Used'!E5)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC6,NA())","v":50160},{"$f":"IF(ISNUMBER('MU Used'!E5)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC6,NA())","v":24000},{"$f":"IF(ISNUMBER('MU Used'!E5)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC6,NA())","v":8778},{"$f":"IF(ISNUMBER('MU Used'!E5)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC6,NA())","v":8000},{"$f":"IF(ISNUMBER('MU Used'!E5)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC6,NA())","v":4.8},{"$f":"IF(ISNUMBER('MU Used'!E5)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC6,NA())","v":2},{"$f":"IF(ISNUMBER(MC!$E5)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC6,NA())","v":10428.266666666666},{"$f":"IF(ISNUMBER(MC!$E5)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC6,NA())","v":30000},{"$f":"IF(ISNUMBER(MC!$E5)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC6,NA())","v":4171.333333333333},{"$f":"IF(ISNUMBER(MC!$E5)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC6,NA())","v":10500},{"$f":"IF(ISNUMBER(Parts!$E5)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC6,NA())","v":19605.066666666666},{"$f":"IF(ISNUMBER(Parts!$E5)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC6,NA())","v":37000},{"$f":"IF(ISNUMBER(Parts!$E5)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC6,NA())","v":6861.7333333333336},{"$f":"IF(ISNUMBER(Parts!$E5)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC6,NA())","v":17100},{"$f":"IF(ISNUMBER(Service!$E5)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC6,NA())","v":8409.2000000000007},{"$f":"IF(ISNUMBER(Service!$E5)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC6,NA())","v":5800},{"$f":"IF(ISNUMBER(Service!$E5)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC6,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E5)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC6,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E5)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC6,NA())","v":5674.666666666667},{"$f":"IF(ISNUMBER('F&I'!$E5)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC6,NA())","v":800},{"$f":"IF(ISNUMBER('F&I'!$E5)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC6,NA())","v":3972.2666666666669},{"$f":"IF(ISNUMBER('F&I'!$E5)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC6,NA())","v":800},{"$f":"IF(ISNUMBER('MU Used'!E5)=TRUE,'Plot Data'!AD6,\"\")","v":4},4,null,{"$f":"IF(ISNUMBER(Eastside!$E5)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC6,NA())","v":6666.666666666667},{"$f":"IF(ISNUMBER(Eastside!$E5)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC6,NA())","v":14000},{"$f":"IF(ISNUMBER(Eastside!$E5)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC6,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E5)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC6,NA())","v":4500},{"$f":"IF(ISNUMBER('Emerald City'!$E5)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC6,NA())","v":2800},{"$f":"IF(ISNUMBER('Emerald City'!$E5)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC6,NA())","v":16000},{"$f":"IF(ISNUMBER('Emerald City'!$E5)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC6,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E5)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC6,NA())","v":6000},{"$f":"IF(ISNUMBER(Retail!$E5)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC6,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E5)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC6,NA())","v":12000},{"$f":"IF(ISNUMBER(Retail!$E5)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC6,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E5)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC6,NA())","v":5000},{"$f":"IF(ISNUMBER(RO!$E5)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC6,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E5)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC6,NA())","v":7000},{"$f":"IF(ISNUMBER(RO!$E5)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC6,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E5)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC6,NA())","v":3100},{"$f":"IF(ISNUMBER('Major Unit'!$E5)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC6,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E5)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC6,NA())","v":18000},{"$f":"IF(ISNUMBER('Major Unit'!$E5)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC6,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E5)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC6,NA())","v":9000}]
[{"$f":"IF(ISNUMBER('MU New'!E6)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC7,NA())","v":91200},{"$f":"IF(ISNUMBER('MU New'!E6)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC7,NA())","v":87500},{"$f":"IF(ISNUMBER('MU New'!E6)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC7,NA())","v":18240},{"$f":"IF(ISNUMBER('MU New'!E6)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC7,NA())","v":35000},{"$f":"IF(ISNUMBER('MU New'!E6)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC7,NA())","v":4.3333333333333339},{"$f":"IF(ISNUMBER('MU New'!E6)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC7,NA())","v":5},{"$f":"IF(ISNUMBER('MU Used'!E6)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC7,NA())","v":62700},{"$f":"IF(ISNUMBER('MU Used'!E6)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC7,NA())","v":30000},{"$f":"IF(ISNUMBER('MU Used'!E6)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC7,NA())","v":10972.5},{"$f":"IF(ISNUMBER('MU Used'!E6)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC7,NA())","v":10000},{"$f":"IF(ISNUMBER('MU Used'!E6)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC7,NA())","v":6},{"$f":"IF(ISNUMBER('MU Used'!E6)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC7,NA())","v":2.5},{"$f":"IF(ISNUMBER(MC!$E6)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC7,NA())","v":13035.333333333332},{"$f":"IF(ISNUMBER(MC!$E6)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC7,NA())","v":37500},{"$f":"IF(ISNUMBER(MC!$E6)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC7,NA())","v":5214.1666666666661},{"$f":"IF(ISNUMBER(MC!$E6)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC7,NA())","v":13125},{"$f":"IF(ISNUMBER(Parts!$E6)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC7,NA())","v":24506.333333333332},{"$f":"IF(ISNUMBER(Parts!$E6)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC7,NA())","v":46250},{"$f":"IF(ISNUMBER(Parts!$E6)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC7,NA())","v":8577.1666666666679},{"$f":"IF(ISNUMBER(Parts!$E6)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC7,NA())","v":21375},{"$f":"IF(ISNUMBER(Service!$E6)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC7,NA())","v":10511.5},{"$f":"IF(ISNUMBER(Service!$E6)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC7,NA())","v":7250},{"$f":"IF(ISNUMBER(Service!$E6)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC7,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E6)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC7,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E6)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC7,NA())","v":7093.3333333333339},{"$f":"IF(ISNUMBER('F&I'!$E6)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC7,NA())","v":1000},{"$f":"IF(ISNUMBER('F&I'!$E6)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC7,NA())","v":4965.3333333333339},{"$f":"IF(ISNUMBER('F&I'!$E6)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC7,NA())","v":1000},{"$f":"IF(ISNUMBER('MU Used'!E6)=TRUE,'Plot Data'!AD7,\"\")","v":5},5,null,{"$f":"IF(ISNUMBER(Eastside!$E6)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC7,NA())","v":8333.3333333333339},{"$f":"IF(ISNUMBER(Eastside!$E6)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC7,NA())","v":17500},{"$f":"IF(ISNUMBER(Eastside!$E6)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC7,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E6)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC7,NA())","v":5625},{"$f":"IF(ISNUMBER('Emerald City'!$E6)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC7,NA())","v":3500},{"$f":"IF(ISNUMBER('Emerald City'!$E6)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC7,NA())","v":20000},{"$f":"IF(ISNUMBER('Emerald City'!$E6)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC7,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E6)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC7,NA())","v":7500},{"$f":"IF(ISNUMBER(Retail!$E6)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC7,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E6)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC7,NA())","v":15000},{"$f":"IF(ISNUMBER(Retail!$E6)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC7,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E6)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC7,NA())","v":6250},{"$f":"IF(ISNUMBER(RO!$E6)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC7,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E6)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC7,NA())","v":8750},{"$f":"IF(ISNUMBER(RO!$E6)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC7,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E6)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC7,NA())","v":3875},{"$f":"IF(ISNUMBER('Major Unit'!$E6)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC7,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E6)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC7,NA())","v":22500},{"$f":"IF(ISNUMBER('Major Unit'!$E6)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC7,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E6)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC7,NA())","v":11250}]
[{"$f":"IF(ISNUMBER('MU New'!E7)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC8,NA())","v":109440},{"$f":"IF(ISNUMBER('MU New'!E7)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC8,NA())","v":105000},{"$f":"IF(ISNUMBER('MU New'!E7)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC8,NA())","v":21888},{"$f":"IF(ISNUMBER('MU New'!E7)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC8,NA())","v":42000},{"$f":"IF(ISNUMBER('MU New'!E7)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC8,NA())","v":5.2},{"$f":"IF(ISNUMBER('MU New'!E7)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC8,NA())","v":6},{"$f":"IF(ISNUMBER('MU Used'!E7)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC8,NA())","v":75240},{"$f":"IF(ISNUMBER('MU Used'!E7)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC8,NA())","v":36000},{"$f":"IF(ISNUMBER('MU Used'!E7)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC8,NA())","v":13167},{"$f":"IF(ISNUMBER('MU Used'!E7)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC8,NA())","v":12000},{"$f":"IF(ISNUMBER('MU Used'!E7)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC8,NA())","v":7.1999999999999993},{"$f":"IF(ISNUMBER('MU Used'!E7)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC8,NA())","v":3},{"$f":"IF(ISNUMBER(MC!$E7)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC8,NA())","v":15642.4},{"$f":"IF(ISNUMBER(MC!$E7)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC8,NA())","v":45000},{"$f":"IF(ISNUMBER(MC!$E7)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC8,NA())","v":6257},{"$f":"IF(ISNUMBER(MC!$E7)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC8,NA())","v":15750},{"$f":"IF(ISNUMBER(Parts!$E7)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC8,NA())","v":29407.599999999999},{"$f":"IF(ISNUMBER(Parts!$E7)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC8,NA())","v":55500},{"$f":"IF(ISNUMBER(Parts!$E7)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC8,NA())","v":10292.6},{"$f":"IF(ISNUMBER(Parts!$E7)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC8,NA())","v":25650},{"$f":"IF(ISNUMBER(Service!$E7)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC8,NA())","v":12613.800000000001},{"$f":"IF(ISNUMBER(Service!$E7)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC8,NA())","v":8700},{"$f":"IF(ISNUMBER(Service!$E7)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC8,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E7)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC8,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E7)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC8,NA())","v":8512},{"$f":"IF(ISNUMBER('F&I'!$E7)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC8,NA())","v":1200},{"$f":"IF(ISNUMBER('F&I'!$E7)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC8,NA())","v":5958.4000000000005},{"$f":"IF(ISNUMBER('F&I'!$E7)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC8,NA())","v":1200},{"$f":"IF(ISNUMBER('MU Used'!E7)=TRUE,'Plot Data'!AD8,\"\")","v":6},6,null,{"$f":"IF(ISNUMBER(Eastside!$E7)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC8,NA())","v":10000},{"$f":"IF(ISNUMBER(Eastside!$E7)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC8,NA())","v":21000},{"$f":"IF(ISNUMBER(Eastside!$E7)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC8,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E7)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC8,NA())","v":6750},{"$f":"IF(ISNUMBER('Emerald City'!$E7)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC8,NA())","v":4200},{"$f":"IF(ISNUMBER('Emerald City'!$E7)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC8,NA())","v":24000},{"$f":"IF(ISNUMBER('Emerald City'!$E7)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC8,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E7)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC8,NA())","v":9000},{"$f":"IF(ISNUMBER(Retail!$E7)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC8,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E7)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC8,NA())","v":18000},{"$f":"IF(ISNUMBER(Retail!$E7)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC8,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E7)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC8,NA())","v":7500},{"$f":"IF(ISNUMBER(RO!$E7)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC8,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E7)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC8,NA())","v":10500},{"$f":"IF(ISNUMBER(RO!$E7)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC8,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E7)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC8,NA())","v":4650},{"$f":"IF(ISNUMBER('Major Unit'!$E7)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC8,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E7)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC8,NA())","v":27000},{"$f":"IF(ISNUMBER('Major Unit'!$E7)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC8,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E7)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC8,NA())","v":13500}]
[{"$f":"IF(ISNUMBER('MU New'!E8)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC9,NA())","v":127680},{"$f":"IF(ISNUMBER('MU New'!E8)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC9,NA())","v":122500},{"$f":"IF(ISNUMBER('MU New'!E8)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC9,NA())","v":25536},{"$f":"IF(ISNUMBER('MU New'!E8)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC9,NA())","v":49000},{"$f":"IF(ISNUMBER('MU New'!E8)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC9,NA())","v":6.0666666666666664},{"$f":"IF(ISNUMBER('MU New'!E8)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC9,NA())","v":7},{"$f":"IF(ISNUMBER('MU Used'!E8)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC9,NA())","v":87780},{"$f":"IF(ISNUMBER('MU Used'!E8)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC9,NA())","v":42000},{"$f":"IF(ISNUMBER('MU Used'!E8)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC9,NA())","v":15361.5},{"$f":"IF(ISNUMBER('MU Used'!E8)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC9,NA())","v":14000},{"$f":"IF(ISNUMBER('MU Used'!E8)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC9,NA())","v":8.4},{"$f":"IF(ISNUMBER('MU Used'!E8)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC9,NA())","v":3.5},{"$f":"IF(ISNUMBER(MC!$E8)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC9,NA())","v":18249.466666666667},{"$f":"IF(ISNUMBER(MC!$E8)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC9,NA())","v":52500},{"$f":"IF(ISNUMBER(MC!$E8)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC9,NA())","v":7299.833333333333},{"$f":"IF(ISNUMBER(MC!$E8)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC9,NA())","v":18375},{"$f":"IF(ISNUMBER(Parts!$E8)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC9,NA())","v":34308.866666666669},{"$f":"IF(ISNUMBER(Parts!$E8)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC9,NA())","v":64750},{"$f":"IF(ISNUMBER(Parts!$E8)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC9,NA())","v":12008.033333333333},{"$f":"IF(ISNUMBER(Parts!$E8)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC9,NA())","v":29925},{"$f":"IF(ISNUMBER(Service!$E8)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC9,NA())","v":14716.100000000002},{"$f":"IF(ISNUMBER(Service!$E8)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC9,NA())","v":10150},{"$f":"IF(ISNUMBER(Service!$E8)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC9,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E8)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC9,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E8)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC9,NA())","v":9930.6666666666679},{"$f":"IF(ISNUMBER('F&I'!$E8)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC9,NA())","v":1400},{"$f":"IF(ISNUMBER('F&I'!$E8)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC9,NA())","v":6951.4666666666672},{"$f":"IF(ISNUMBER('F&I'!$E8)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC9,NA())","v":1400},{"$f":"IF(ISNUMBER('MU Used'!E8)=TRUE,'Plot Data'!AD9,\"\")","v":7},7,null,{"$f":"IF(ISNUMBER(Eastside!$E8)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC9,NA())","v":11666.666666666668},{"$f":"IF(ISNUMBER(Eastside!$E8)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC9,NA())","v":24500},{"$f":"IF(ISNUMBER(Eastside!$E8)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC9,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E8)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC9,NA())","v":7875},{"$f":"IF(ISNUMBER('Emerald City'!$E8)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC9,NA())","v":4900},{"$f":"IF(ISNUMBER('Emerald City'!$E8)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC9,NA())","v":28000},{"$f":"IF(ISNUMBER('Emerald City'!$E8)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC9,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E8)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC9,NA())","v":10500},{"$f":"IF(ISNUMBER(Retail!$E8)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC9,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E8)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC9,NA())","v":21000},{"$f":"IF(ISNUMBER(Retail!$E8)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC9,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E8)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC9,NA())","v":8750},{"$f":"IF(ISNUMBER(RO!$E8)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC9,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E8)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC9,NA())","v":12250},{"$f":"IF(ISNUMBER(RO!$E8)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC9,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E8)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC9,NA())","v":5425},{"$f":"IF(ISNUMBER('Major Unit'!$E8)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC9,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E8)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC9,NA())","v":31500},{"$f":"IF(ISNUMBER('Major Unit'!$E8)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC9,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E8)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC9,NA())","v":15750}]
[{"$f":"IF(ISNUMBER('MU New'!E9)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC10,NA())","v":145920},{"$f":"IF(ISNUMBER('MU New'!E9)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC10,NA())","v":140000},{"$f":"IF(ISNUMBER('MU New'!E9)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC10,NA())","v":29184},{"$f":"IF(ISNUMBER('MU New'!E9)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC10,NA())","v":56000},{"$f":"IF(ISNUMBER('MU New'!E9)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC10,NA())","v":6.9333333333333336},{"$f":"IF(ISNUMBER('MU New'!E9)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC10,NA())","v":8},{"$f":"IF(ISNUMBER('MU Used'!E9)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC10,NA())","v":100320},{"$f":"IF(ISNUMBER('MU Used'!E9)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC10,NA())","v":48000},{"$f":"IF(ISNUMBER('MU Used'!E9)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC10,NA())","v":17556},{"$f":"IF(ISNUMBER('MU Used'!E9)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC10,NA())","v":16000},{"$f":"IF(ISNUMBER('MU Used'!E9)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC10,NA())","v":9.6},{"$f":"IF(ISNUMBER('MU Used'!E9)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC10,NA())","v":4},{"$f":"IF(ISNUMBER(MC!$E9)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC10,NA())","v":20856.533333333333},{"$f":"IF(ISNUMBER(MC!$E9)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC10,NA())","v":60000},{"$f":"IF(ISNUMBER(MC!$E9)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC10,NA())","v":8342.6666666666661},{"$f":"IF(ISNUMBER(MC!$E9)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC10,NA())","v":21000},{"$f":"IF(ISNUMBER(Parts!$E9)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC10,NA())","v":39210.133333333331},{"$f":"IF(ISNUMBER(Parts!$E9)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC10,NA())","v":74000},{"$f":"IF(ISNUMBER(Parts!$E9)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC10,NA())","v":13723.466666666667},{"$f":"IF(ISNUMBER(Parts!$E9)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC10,NA())","v":34200},{"$f":"IF(ISNUMBER(Service!$E9)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC10,NA())","v":16818.400000000001},{"$f":"IF(ISNUMBER(Service!$E9)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC10,NA())","v":11600},{"$f":"IF(ISNUMBER(Service!$E9)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC10,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E9)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC10,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E9)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC10,NA())","v":11349.333333333334},{"$f":"IF(ISNUMBER('F&I'!$E9)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC10,NA())","v":1600},{"$f":"IF(ISNUMBER('F&I'!$E9)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC10,NA())","v":7944.5333333333338},{"$f":"IF(ISNUMBER('F&I'!$E9)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC10,NA())","v":1600},{"$f":"IF(ISNUMBER('MU Used'!E9)=TRUE,'Plot Data'!AD10,\"\")","v":8},8,null,{"$f":"IF(ISNUMBER(Eastside!$E9)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC10,NA())","v":13333.333333333334},{"$f":"IF(ISNUMBER(Eastside!$E9)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC10,NA())","v":28000},{"$f":"IF(ISNUMBER(Eastside!$E9)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC10,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E9)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC10,NA())","v":9000},{"$f":"IF(ISNUMBER('Emerald City'!$E9)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC10,NA())","v":5600},{"$f":"IF(ISNUMBER('Emerald City'!$E9)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC10,NA())","v":32000},{"$f":"IF(ISNUMBER('Emerald City'!$E9)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC10,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E9)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC10,NA())","v":12000},{"$f":"IF(ISNUMBER(Retail!$E9)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC10,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E9)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC10,NA())","v":24000},{"$f":"IF(ISNUMBER(Retail!$E9)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC10,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E9)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC10,NA())","v":10000},{"$f":"IF(ISNUMBER(RO!$E9)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC10,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E9)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC10,NA())","v":14000},{"$f":"IF(ISNUMBER(RO!$E9)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC10,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E9)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC10,NA())","v":6200},{"$f":"IF(ISNUMBER('Major Unit'!$E9)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC10,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E9)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC10,NA())","v":36000},{"$f":"IF(ISNUMBER('Major Unit'!$E9)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC10,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E9)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC10,NA())","v":18000}]
[{"$f":"IF(ISNUMBER('MU New'!E10)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC11,NA())","v":164160},{"$f":"IF(ISNUMBER('MU New'!E10)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC11,NA())","v":157500},{"$f":"IF(ISNUMBER('MU New'!E10)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC11,NA())","v":32832},{"$f":"IF(ISNUMBER('MU New'!E10)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC11,NA())","v":63000},{"$f":"IF(ISNUMBER('MU New'!E10)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC11,NA())","v":7.8000000000000007},{"$f":"IF(ISNUMBER('MU New'!E10)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC11,NA())","v":9},{"$f":"IF(ISNUMBER('MU Used'!E10)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC11,NA())","v":112860},{"$f":"IF(ISNUMBER('MU Used'!E10)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC11,NA())","v":54000},{"$f":"IF(ISNUMBER('MU Used'!E10)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC11,NA())","v":19750.5},{"$f":"IF(ISNUMBER('MU Used'!E10)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC11,NA())","v":18000},{"$f":"IF(ISNUMBER('MU Used'!E10)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC11,NA())","v":10.799999999999999},{"$f":"IF(ISNUMBER('MU Used'!E10)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC11,NA())","v":4.5},{"$f":"IF(ISNUMBER(MC!$E10)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC11,NA())","v":23463.599999999999},{"$f":"IF(ISNUMBER(MC!$E10)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC11,NA())","v":67500},{"$f":"IF(ISNUMBER(MC!$E10)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC11,NA())","v":9385.5},{"$f":"IF(ISNUMBER(MC!$E10)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC11,NA())","v":23625},{"$f":"IF(ISNUMBER(Parts!$E10)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC11,NA())","v":44111.399999999994},{"$f":"IF(ISNUMBER(Parts!$E10)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC11,NA())","v":83250},{"$f":"IF(ISNUMBER(Parts!$E10)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC11,NA())","v":15438.900000000001},{"$f":"IF(ISNUMBER(Parts!$E10)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC11,NA())","v":38475},{"$f":"IF(ISNUMBER(Service!$E10)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC11,NA())","v":18920.7},{"$f":"IF(ISNUMBER(Service!$E10)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC11,NA())","v":13050},{"$f":"IF(ISNUMBER(Service!$E10)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC11,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E10)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC11,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E10)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC11,NA())","v":12768},{"$f":"IF(ISNUMBER('F&I'!$E10)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC11,NA())","v":1800},{"$f":"IF(ISNUMBER('F&I'!$E10)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC11,NA())","v":8937.6},{"$f":"IF(ISNUMBER('F&I'!$E10)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC11,NA())","v":1800},{"$f":"IF(ISNUMBER('MU Used'!E10)=TRUE,'Plot Data'!AD11,\"\")","v":9},9,null,{"$f":"IF(ISNUMBER(Eastside!$E10)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC11,NA())","v":15000},{"$f":"IF(ISNUMBER(Eastside!$E10)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC11,NA())","v":31500},{"$f":"IF(ISNUMBER(Eastside!$E10)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC11,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E10)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC11,NA())","v":10125},{"$f":"IF(ISNUMBER('Emerald City'!$E10)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC11,NA())","v":6300},{"$f":"IF(ISNUMBER('Emerald City'!$E10)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC11,NA())","v":36000},{"$f":"IF(ISNUMBER('Emerald City'!$E10)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC11,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E10)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC11,NA())","v":13500},{"$f":"IF(ISNUMBER(Retail!$E10)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC11,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E10)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC11,NA())","v":27000},{"$f":"IF(ISNUMBER(Retail!$E10)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC11,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E10)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC11,NA())","v":11250},{"$f":"IF(ISNUMBER(RO!$E10)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC11,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E10)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC11,NA())","v":15750},{"$f":"IF(ISNUMBER(RO!$E10)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC11,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E10)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC11,NA())","v":6975},{"$f":"IF(ISNUMBER('Major Unit'!$E10)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC11,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E10)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC11,NA())","v":40500},{"$f":"IF(ISNUMBER('Major Unit'!$E10)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC11,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E10)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC11,NA())","v":20250}]
[{"$f":"IF(ISNUMBER('MU New'!E11)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC12,NA())","v":182400},{"$f":"IF(ISNUMBER('MU New'!E11)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC12,NA())","v":175000},{"$f":"IF(ISNUMBER('MU New'!E11)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC12,NA())","v":36480},{"$f":"IF(ISNUMBER('MU New'!E11)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC12,NA())","v":70000},{"$f":"IF(ISNUMBER('MU New'!E11)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC12,NA())","v":8.6666666666666679},{"$f":"IF(ISNUMBER('MU New'!E11)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC12,NA())","v":10},{"$f":"IF(ISNUMBER('MU Used'!E11)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC12,NA())","v":125400},{"$f":"IF(ISNUMBER('MU Used'!E11)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC12,NA())","v":60000},{"$f":"IF(ISNUMBER('MU Used'!E11)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC12,NA())","v":21945},{"$f":"IF(ISNUMBER('MU Used'!E11)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC12,NA())","v":20000},{"$f":"IF(ISNUMBER('MU Used'!E11)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC12,NA())","v":12},{"$f":"IF(ISNUMBER('MU Used'!E11)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC12,NA())","v":5},{"$f":"IF(ISNUMBER(MC!$E11)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC12,NA())","v":26070.666666666664},{"$f":"IF(ISNUMBER(MC!$E11)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC12,NA())","v":75000},{"$f":"IF(ISNUMBER(MC!$E11)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC12,NA())","v":10428.333333333332},{"$f":"IF(ISNUMBER(MC!$E11)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC12,NA())","v":26250},{"$f":"IF(ISNUMBER(Parts!$E11)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC12,NA())","v":49012.666666666664},{"$f":"IF(ISNUMBER(Parts!$E11)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC12,NA())","v":92500},{"$f":"IF(ISNUMBER(Parts!$E11)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC12,NA())","v":17154.333333333336},{"$f":"IF(ISNUMBER(Parts!$E11)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC12,NA())","v":42750},{"$f":"IF(ISNUMBER(Service!$E11)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC12,NA())","v":21023},{"$f":"IF(ISNUMBER(Service!$E11)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC12,NA())","v":14500},{"$f":"IF(ISNUMBER(Service!$E11)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC12,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E11)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC12,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E11)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC12,NA())","v":14186.666666666668},{"$f":"IF(ISNUMBER('F&I'!$E11)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC12,NA())","v":2000},{"$f":"IF(ISNUMBER('F&I'!$E11)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC12,NA())","v":9930.6666666666679},{"$f":"IF(ISNUMBER('F&I'!$E11)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC12,NA())","v":2000},{"$f":"IF(ISNUMBER('MU Used'!E11)=TRUE,'Plot Data'!AD12,\"\")","v":10},10,null,{"$f":"IF(ISNUMBER(Eastside!$E11)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC12,NA())","v":16666.666666666668},{"$f":"IF(ISNUMBER(Eastside!$E11)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC12,NA())","v":35000},{"$f":"IF(ISNUMBER(Eastside!$E11)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC12,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E11)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC12,NA())","v":11250},{"$f":"IF(ISNUMBER('Emerald City'!$E11)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC12,NA())","v":7000},{"$f":"IF(ISNUMBER('Emerald City'!$E11)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC12,NA())","v":40000},{"$f":"IF(ISNUMBER('Emerald City'!$E11)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC12,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E11)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC12,NA())","v":15000},{"$f":"IF(ISNUMBER(Retail!$E11)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC12,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E11)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC12,NA())","v":30000},{"$f":"IF(ISNUMBER(Retail!$E11)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC12,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E11)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC12,NA())","v":12500},{"$f":"IF(ISNUMBER(RO!$E11)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC12,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E11)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC12,NA())","v":17500},{"$f":"IF(ISNUMBER(RO!$E11)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC12,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E11)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC12,NA())","v":7750},{"$f":"IF(ISNUMBER('Major Unit'!$E11)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC12,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E11)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC12,NA())","v":45000},{"$f":"IF(ISNUMBER('Major Unit'!$E11)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC12,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E11)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC12,NA())","v":22500}]
[{"$f":"IF(ISNUMBER('MU New'!E12)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC13,NA())","v":200640},{"$f":"IF(ISNUMBER('MU New'!E12)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC13,NA())","v":192500},{"$f":"IF(ISNUMBER('MU New'!E12)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC13,NA())","v":40128},{"$f":"IF(ISNUMBER('MU New'!E12)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC13,NA())","v":77000},{"$f":"IF(ISNUMBER('MU New'!E12)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC13,NA())","v":9.5333333333333332},{"$f":"IF(ISNUMBER('MU New'!E12)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC13,NA())","v":11},{"$f":"IF(ISNUMBER('MU Used'!E12)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC13,NA())","v":137940},{"$f":"IF(ISNUMBER('MU Used'!E12)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC13,NA())","v":66000},{"$f":"IF(ISNUMBER('MU Used'!E12)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC13,NA())","v":24139.5},{"$f":"IF(ISNUMBER('MU Used'!E12)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC13,NA())","v":22000},{"$f":"IF(ISNUMBER('MU Used'!E12)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC13,NA())","v":13.2},{"$f":"IF(ISNUMBER('MU Used'!E12)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC13,NA())","v":5.5},{"$f":"IF(ISNUMBER(MC!$E12)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC13,NA())","v":28677.733333333334},{"$f":"IF(ISNUMBER(MC!$E12)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC13,NA())","v":82500},{"$f":"IF(ISNUMBER(MC!$E12)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC13,NA())","v":11471.166666666666},{"$f":"IF(ISNUMBER(MC!$E12)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC13,NA())","v":28875},{"$f":"IF(ISNUMBER(Parts!$E12)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC13,NA())","v":53913.933333333334},{"$f":"IF(ISNUMBER(Parts!$E12)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC13,NA())","v":101750},{"$f":"IF(ISNUMBER(Parts!$E12)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC13,NA())","v":18869.766666666666},{"$f":"IF(ISNUMBER(Parts!$E12)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC13,NA())","v":47025},{"$f":"IF(ISNUMBER(Service!$E12)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC13,NA())","v":23125.300000000003},{"$f":"IF(ISNUMBER(Service!$E12)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC13,NA())","v":15950},{"$f":"IF(ISNUMBER(Service!$E12)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC13,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E12)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC13,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E12)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC13,NA())","v":15605.333333333334},{"$f":"IF(ISNUMBER('F&I'!$E12)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC13,NA())","v":2200},{"$f":"IF(ISNUMBER('F&I'!$E12)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC13,NA())","v":10923.733333333334},{"$f":"IF(ISNUMBER('F&I'!$E12)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC13,NA())","v":2200},{"$f":"IF(ISNUMBER('MU Used'!E12)=TRUE,'Plot Data'!AD13,\"\")","v":11},11,null,{"$f":"IF(ISNUMBER(Eastside!$E12)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC13,NA())","v":18333.333333333336},{"$f":"IF(ISNUMBER(Eastside!$E12)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC13,NA())","v":38500},{"$f":"IF(ISNUMBER(Eastside!$E12)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC13,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E12)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC13,NA())","v":12375},{"$f":"IF(ISNUMBER('Emerald City'!$E12)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC13,NA())","v":7700},{"$f":"IF(ISNUMBER('Emerald City'!$E12)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC13,NA())","v":44000},{"$f":"IF(ISNUMBER('Emerald City'!$E12)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC13,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E12)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC13,NA())","v":16500},{"$f":"IF(ISNUMBER(Retail!$E12)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC13,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E12)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC13,NA())","v":33000},{"$f":"IF(ISNUMBER(Retail!$E12)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC13,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E12)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC13,NA())","v":13750},{"$f":"IF(ISNUMBER(RO!$E12)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC13,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E12)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC13,NA())","v":19250},{"$f":"IF(ISNUMBER(RO!$E12)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC13,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E12)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC13,NA())","v":8525},{"$f":"IF(ISNUMBER('Major Unit'!$E12)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC13,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E12)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC13,NA())","v":49500},{"$f":"IF(ISNUMBER('Major Unit'!$E12)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC13,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E12)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC13,NA())","v":24750}]
[{"$f":"IF(ISNUMBER('MU New'!E13)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC14,NA())","v":218880},{"$f":"IF(ISNUMBER('MU New'!E13)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC14,NA())","v":210000},{"$f":"IF(ISNUMBER('MU New'!E13)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC14,NA())","v":43776},{"$f":"IF(ISNUMBER('MU New'!E13)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC14,NA())","v":84000},{"$f":"IF(ISNUMBER('MU New'!E13)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC14,NA())","v":10.4},{"$f":"IF(ISNUMBER('MU New'!E13)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC14,NA())","v":12},{"$f":"IF(ISNUMBER('MU Used'!E13)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC14,NA())","v":150480},{"$f":"IF(ISNUMBER('MU Used'!E13)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC14,NA())","v":72000},{"$f":"IF(ISNUMBER('MU Used'!E13)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC14,NA())","v":26334},{"$f":"IF(ISNUMBER('MU Used'!E13)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC14,NA())","v":24000},{"$f":"IF(ISNUMBER('MU Used'!E13)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC14,NA())","v":14.399999999999999},{"$f":"IF(ISNUMBER('MU Used'!E13)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC14,NA())","v":6},{"$f":"IF(ISNUMBER(MC!$E13)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC14,NA())","v":31284.799999999999},{"$f":"IF(ISNUMBER(MC!$E13)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC14,NA())","v":90000},{"$f":"IF(ISNUMBER(MC!$E13)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC14,NA())","v":12514},{"$f":"IF(ISNUMBER(MC!$E13)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC14,NA())","v":31500},{"$f":"IF(ISNUMBER(Parts!$E13)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC14,NA())","v":58815.199999999997},{"$f":"IF(ISNUMBER(Parts!$E13)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC14,NA())","v":111000},{"$f":"IF(ISNUMBER(Parts!$E13)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC14,NA())","v":20585.2},{"$f":"IF(ISNUMBER(Parts!$E13)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC14,NA())","v":51300},{"$f":"IF(ISNUMBER(Service!$E13)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC14,NA())","v":25227.600000000002},{"$f":"IF(ISNUMBER(Service!$E13)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC14,NA())","v":17400},{"$f":"IF(ISNUMBER(Service!$E13)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC14,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E13)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC14,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E13)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC14,NA())","v":17024},{"$f":"IF(ISNUMBER('F&I'!$E13)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC14,NA())","v":2400},{"$f":"IF(ISNUMBER('F&I'!$E13)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC14,NA())","v":11916.800000000001},{"$f":"IF(ISNUMBER('F&I'!$E13)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC14,NA())","v":2400},{"$f":"IF(ISNUMBER('MU Used'!E13)=TRUE,'Plot Data'!AD14,\"\")","v":12},12,null,{"$f":"IF(ISNUMBER(Eastside!$E13)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC14,NA())","v":20000},{"$f":"IF(ISNUMBER(Eastside!$E13)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC14,NA())","v":42000},{"$f":"IF(ISNUMBER(Eastside!$E13)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC14,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E13)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC14,NA())","v":13500},{"$f":"IF(ISNUMBER('Emerald City'!$E13)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC14,NA())","v":8400},{"$f":"IF(ISNUMBER('Emerald City'!$E13)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC14,NA())","v":48000},{"$f":"IF(ISNUMBER('Emerald City'!$E13)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC14,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E13)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC14,NA())","v":18000},{"$f":"IF(ISNUMBER(Retail!$E13)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC14,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E13)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC14,NA())","v":36000},{"$f":"IF(ISNUMBER(Retail!$E13)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC14,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E13)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC14,NA())","v":15000},{"$f":"IF(ISNUMBER(RO!$E13)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC14,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E13)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC14,NA())","v":21000},{"$f":"IF(ISNUMBER(RO!$E13)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC14,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E13)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC14,NA())","v":9300},{"$f":"IF(ISNUMBER('Major Unit'!$E13)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC14,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E13)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC14,NA())","v":54000},{"$f":"IF(ISNUMBER('Major Unit'!$E13)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC14,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E13)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC14,NA())","v":27000}]
[{"$f":"IF(ISNUMBER('MU New'!E14)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC15,NA())","v":237120},{"$f":"IF(ISNUMBER('MU New'!E14)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC15,NA())","v":227500},{"$f":"IF(ISNUMBER('MU New'!E14)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC15,NA())","v":47424},{"$f":"IF(ISNUMBER('MU New'!E14)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC15,NA())","v":91000},{"$f":"IF(ISNUMBER('MU New'!E14)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC15,NA())","v":11.266666666666667},{"$f":"IF(ISNUMBER('MU New'!E14)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC15,NA())","v":13},{"$f":"IF(ISNUMBER('MU Used'!E14)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC15,NA())","v":163020},{"$f":"IF(ISNUMBER('MU Used'!E14)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC15,NA())","v":78000},{"$f":"IF(ISNUMBER('MU Used'!E14)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC15,NA())","v":28528.5},{"$f":"IF(ISNUMBER('MU Used'!E14)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC15,NA())","v":26000},{"$f":"IF(ISNUMBER('MU Used'!E14)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC15,NA())","v":15.6},{"$f":"IF(ISNUMBER('MU Used'!E14)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC15,NA())","v":6.5},{"$f":"IF(ISNUMBER(MC!$E14)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC15,NA())","v":33891.866666666669},{"$f":"IF(ISNUMBER(MC!$E14)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC15,NA())","v":97500},{"$f":"IF(ISNUMBER(MC!$E14)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC15,NA())","v":13556.833333333332},{"$f":"IF(ISNUMBER(MC!$E14)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC15,NA())","v":34125},{"$f":"IF(ISNUMBER(Parts!$E14)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC15,NA())","v":63716.46666666666},{"$f":"IF(ISNUMBER(Parts!$E14)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC15,NA())","v":120250},{"$f":"IF(ISNUMBER(Parts!$E14)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC15,NA())","v":22300.633333333335},{"$f":"IF(ISNUMBER(Parts!$E14)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC15,NA())","v":55575},{"$f":"IF(ISNUMBER(Service!$E14)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC15,NA())","v":27329.9},{"$f":"IF(ISNUMBER(Service!$E14)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC15,NA())","v":18850},{"$f":"IF(ISNUMBER(Service!$E14)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC15,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E14)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC15,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E14)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC15,NA())","v":18442.666666666668},{"$f":"IF(ISNUMBER('F&I'!$E14)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC15,NA())","v":2600},{"$f":"IF(ISNUMBER('F&I'!$E14)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC15,NA())","v":12909.866666666667},{"$f":"IF(ISNUMBER('F&I'!$E14)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC15,NA())","v":2600},{"$f":"IF(ISNUMBER('MU Used'!E14)=TRUE,'Plot Data'!AD15,\"\")","v":13},13,null,{"$f":"IF(ISNUMBER(Eastside!$E14)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC15,NA())","v":21666.666666666668},{"$f":"IF(ISNUMBER(Eastside!$E14)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC15,NA())","v":45500},{"$f":"IF(ISNUMBER(Eastside!$E14)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC15,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E14)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC15,NA())","v":14625},{"$f":"IF(ISNUMBER('Emerald City'!$E14)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC15,NA())","v":9100},{"$f":"IF(ISNUMBER('Emerald City'!$E14)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC15,NA())","v":52000},{"$f":"IF(ISNUMBER('Emerald City'!$E14)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC15,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E14)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC15,NA())","v":19500},{"$f":"IF(ISNUMBER(Retail!$E14)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC15,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E14)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC15,NA())","v":39000},{"$f":"IF(ISNUMBER(Retail!$E14)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC15,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E14)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC15,NA())","v":16250},{"$f":"IF(ISNUMBER(RO!$E14)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC15,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E14)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC15,NA())","v":22750},{"$f":"IF(ISNUMBER(RO!$E14)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC15,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E14)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC15,NA())","v":10075},{"$f":"IF(ISNUMBER('Major Unit'!$E14)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC15,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E14)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC15,NA())","v":58500},{"$f":"IF(ISNUMBER('Major Unit'!$E14)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC15,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E14)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC15,NA())","v":29250}]
[{"$f":"IF(ISNUMBER('MU New'!E15)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC16,NA())","v":255360},{"$f":"IF(ISNUMBER('MU New'!E15)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC16,NA())","v":245000},{"$f":"IF(ISNUMBER('MU New'!E15)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC16,NA())","v":51072},{"$f":"IF(ISNUMBER('MU New'!E15)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC16,NA())","v":98000},{"$f":"IF(ISNUMBER('MU New'!E15)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC16,NA())","v":12.133333333333333},{"$f":"IF(ISNUMBER('MU New'!E15)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC16,NA())","v":14},{"$f":"IF(ISNUMBER('MU Used'!E15)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC16,NA())","v":175560},{"$f":"IF(ISNUMBER('MU Used'!E15)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC16,NA())","v":84000},{"$f":"IF(ISNUMBER('MU Used'!E15)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC16,NA())","v":30723},{"$f":"IF(ISNUMBER('MU Used'!E15)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC16,NA())","v":28000},{"$f":"IF(ISNUMBER('MU Used'!E15)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC16,NA())","v":16.8},{"$f":"IF(ISNUMBER('MU Used'!E15)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC16,NA())","v":7},{"$f":"IF(ISNUMBER(MC!$E15)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC16,NA())","v":36498.933333333334},{"$f":"IF(ISNUMBER(MC!$E15)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC16,NA())","v":105000},{"$f":"IF(ISNUMBER(MC!$E15)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC16,NA())","v":14599.666666666666},{"$f":"IF(ISNUMBER(MC!$E15)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC16,NA())","v":36750},{"$f":"IF(ISNUMBER(Parts!$E15)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC16,NA())","v":68617.733333333337},{"$f":"IF(ISNUMBER(Parts!$E15)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC16,NA())","v":129500},{"$f":"IF(ISNUMBER(Parts!$E15)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC16,NA())","v":24016.066666666666},{"$f":"IF(ISNUMBER(Parts!$E15)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC16,NA())","v":59850},{"$f":"IF(ISNUMBER(Service!$E15)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC16,NA())","v":29432.200000000004},{"$f":"IF(ISNUMBER(Service!$E15)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC16,NA())","v":20300},{"$f":"IF(ISNUMBER(Service!$E15)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC16,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E15)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC16,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E15)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC16,NA())","v":19861.333333333336},{"$f":"IF(ISNUMBER('F&I'!$E15)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC16,NA())","v":2800},{"$f":"IF(ISNUMBER('F&I'!$E15)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC16,NA())","v":13902.933333333334},{"$f":"IF(ISNUMBER('F&I'!$E15)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC16,NA())","v":2800},{"$f":"IF(ISNUMBER('MU Used'!E15)=TRUE,'Plot Data'!AD16,\"\")","v":14},14,null,{"$f":"IF(ISNUMBER(Eastside!$E15)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC16,NA())","v":23333.333333333336},{"$f":"IF(ISNUMBER(Eastside!$E15)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC16,NA())","v":49000},{"$f":"IF(ISNUMBER(Eastside!$E15)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC16,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E15)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC16,NA())","v":15750},{"$f":"IF(ISNUMBER('Emerald City'!$E15)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC16,NA())","v":9800},{"$f":"IF(ISNUMBER('Emerald City'!$E15)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC16,NA())","v":56000},{"$f":"IF(ISNUMBER('Emerald City'!$E15)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC16,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E15)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC16,NA())","v":21000},{"$f":"IF(ISNUMBER(Retail!$E15)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC16,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E15)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC16,NA())","v":42000},{"$f":"IF(ISNUMBER(Retail!$E15)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC16,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E15)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC16,NA())","v":17500},{"$f":"IF(ISNUMBER(RO!$E15)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC16,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E15)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC16,NA())","v":24500},{"$f":"IF(ISNUMBER(RO!$E15)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC16,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E15)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC16,NA())","v":10850},{"$f":"IF(ISNUMBER('Major Unit'!$E15)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC16,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E15)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC16,NA())","v":63000},{"$f":"IF(ISNUMBER('Major Unit'!$E15)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC16,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E15)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC16,NA())","v":31500}]
[{"$f":"IF(ISNUMBER('MU New'!E16)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC17,NA())","v":273600},{"$f":"IF(ISNUMBER('MU New'!E16)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC17,NA())","v":262500},{"$f":"IF(ISNUMBER('MU New'!E16)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC17,NA())","v":54720},{"$f":"IF(ISNUMBER('MU New'!E16)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC17,NA())","v":105000},{"$f":"IF(ISNUMBER('MU New'!E16)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC17,NA())","v":13},{"$f":"IF(ISNUMBER('MU New'!E16)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC17,NA())","v":15},{"$f":"IF(ISNUMBER('MU Used'!E16)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC17,NA())","v":188100},{"$f":"IF(ISNUMBER('MU Used'!E16)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC17,NA())","v":90000},{"$f":"IF(ISNUMBER('MU Used'!E16)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC17,NA())","v":32917.5},{"$f":"IF(ISNUMBER('MU Used'!E16)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC17,NA())","v":30000},{"$f":"IF(ISNUMBER('MU Used'!E16)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC17,NA())","v":18},{"$f":"IF(ISNUMBER('MU Used'!E16)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC17,NA())","v":7.5},{"$f":"IF(ISNUMBER(MC!$E16)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC17,NA())","v":39106},{"$f":"IF(ISNUMBER(MC!$E16)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC17,NA())","v":112500},{"$f":"IF(ISNUMBER(MC!$E16)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC17,NA())","v":15642.499999999998},{"$f":"IF(ISNUMBER(MC!$E16)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC17,NA())","v":39375},{"$f":"IF(ISNUMBER(Parts!$E16)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC17,NA())","v":73519},{"$f":"IF(ISNUMBER(Parts!$E16)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC17,NA())","v":138750},{"$f":"IF(ISNUMBER(Parts!$E16)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC17,NA())","v":25731.5},{"$f":"IF(ISNUMBER(Parts!$E16)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC17,NA())","v":64125},{"$f":"IF(ISNUMBER(Service!$E16)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC17,NA())","v":31534.500000000004},{"$f":"IF(ISNUMBER(Service!$E16)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC17,NA())","v":21750},{"$f":"IF(ISNUMBER(Service!$E16)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC17,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E16)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC17,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E16)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC17,NA())","v":21280},{"$f":"IF(ISNUMBER('F&I'!$E16)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC17,NA())","v":3000},{"$f":"IF(ISNUMBER('F&I'!$E16)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC17,NA())","v":14896},{"$f":"IF(ISNUMBER('F&I'!$E16)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC17,NA())","v":3000},{"$f":"IF(ISNUMBER('MU Used'!E16)=TRUE,'Plot Data'!AD17,\"\")","v":15},15,null,{"$f":"IF(ISNUMBER(Eastside!$E16)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC17,NA())","v":25000},{"$f":"IF(ISNUMBER(Eastside!$E16)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC17,NA())","v":52500},{"$f":"IF(ISNUMBER(Eastside!$E16)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC17,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E16)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC17,NA())","v":16875},{"$f":"IF(ISNUMBER('Emerald City'!$E16)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC17,NA())","v":10500},{"$f":"IF(ISNUMBER('Emerald City'!$E16)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC17,NA())","v":60000},{"$f":"IF(ISNUMBER('Emerald City'!$E16)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC17,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E16)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC17,NA())","v":22500},{"$f":"IF(ISNUMBER(Retail!$E16)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC17,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E16)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC17,NA())","v":45000},{"$f":"IF(ISNUMBER(Retail!$E16)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC17,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E16)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC17,NA())","v":18750},{"$f":"IF(ISNUMBER(RO!$E16)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC17,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E16)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC17,NA())","v":26250},{"$f":"IF(ISNUMBER(RO!$E16)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC17,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E16)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC17,NA())","v":11625},{"$f":"IF(ISNUMBER('Major Unit'!$E16)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC17,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E16)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC17,NA())","v":67500},{"$f":"IF(ISNUMBER('Major Unit'!$E16)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC17,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E16)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC17,NA())","v":33750}]
[{"$f":"IF(ISNUMBER('MU New'!E17)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC18,NA())","v":291840},{"$f":"IF(ISNUMBER('MU New'!E17)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC18,NA())","v":280000},{"$f":"IF(ISNUMBER('MU New'!E17)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC18,NA())","v":58368},{"$f":"IF(ISNUMBER('MU New'!E17)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC18,NA())","v":112000},{"$f":"IF(ISNUMBER('MU New'!E17)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC18,NA())","v":13.866666666666667},{"$f":"IF(ISNUMBER('MU New'!E17)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC18,NA())","v":16},{"$f":"IF(ISNUMBER('MU Used'!E17)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC18,NA())","v":200640},{"$f":"IF(ISNUMBER('MU Used'!E17)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC18,NA())","v":96000},{"$f":"IF(ISNUMBER('MU Used'!E17)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC18,NA())","v":35112},{"$f":"IF(ISNUMBER('MU Used'!E17)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC18,NA())","v":32000},{"$f":"IF(ISNUMBER('MU Used'!E17)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC18,NA())","v":19.2},{"$f":"IF(ISNUMBER('MU Used'!E17)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC18,NA())","v":8},{"$f":"IF(ISNUMBER(MC!$E17)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC18,NA())","v":41713.066666666666},{"$f":"IF(ISNUMBER(MC!$E17)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC18,NA())","v":120000},{"$f":"IF(ISNUMBER(MC!$E17)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC18,NA())","v":16685.333333333332},{"$f":"IF(ISNUMBER(MC!$E17)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC18,NA())","v":42000},{"$f":"IF(ISNUMBER(Parts!$E17)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC18,NA())","v":78420.266666666663},{"$f":"IF(ISNUMBER(Parts!$E17)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC18,NA())","v":148000},{"$f":"IF(ISNUMBER(Parts!$E17)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC18,NA())","v":27446.933333333334},{"$f":"IF(ISNUMBER(Parts!$E17)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC18,NA())","v":68400},{"$f":"IF(ISNUMBER(Service!$E17)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC18,NA())","v":33636.800000000003},{"$f":"IF(ISNUMBER(Service!$E17)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC18,NA())","v":23200},{"$f":"IF(ISNUMBER(Service!$E17)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC18,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E17)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC18,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E17)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC18,NA())","v":22698.666666666668},{"$f":"IF(ISNUMBER('F&I'!$E17)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC18,NA())","v":3200},{"$f":"IF(ISNUMBER('F&I'!$E17)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC18,NA())","v":15889.066666666668},{"$f":"IF(ISNUMBER('F&I'!$E17)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC18,NA())","v":3200},{"$f":"IF(ISNUMBER('MU Used'!E17)=TRUE,'Plot Data'!AD18,\"\")","v":16},16,null,{"$f":"IF(ISNUMBER(Eastside!$E17)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC18,NA())","v":26666.666666666668},{"$f":"IF(ISNUMBER(Eastside!$E17)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC18,NA())","v":56000},{"$f":"IF(ISNUMBER(Eastside!$E17)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC18,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E17)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC18,NA())","v":18000},{"$f":"IF(ISNUMBER('Emerald City'!$E17)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC18,NA())","v":11200},{"$f":"IF(ISNUMBER('Emerald City'!$E17)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC18,NA())","v":64000},{"$f":"IF(ISNUMBER('Emerald City'!$E17)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC18,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E17)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC18,NA())","v":24000},{"$f":"IF(ISNUMBER(Retail!$E17)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC18,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E17)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC18,NA())","v":48000},{"$f":"IF(ISNUMBER(Retail!$E17)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC18,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E17)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC18,NA())","v":20000},{"$f":"IF(ISNUMBER(RO!$E17)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC18,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E17)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC18,NA())","v":28000},{"$f":"IF(ISNUMBER(RO!$E17)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC18,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E17)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC18,NA())","v":12400},{"$f":"IF(ISNUMBER('Major Unit'!$E17)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC18,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E17)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC18,NA())","v":72000},{"$f":"IF(ISNUMBER('Major Unit'!$E17)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC18,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E17)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC18,NA())","v":36000}]
[{"$f":"IF(ISNUMBER('MU New'!E18)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC19,NA())","v":310080},{"$f":"IF(ISNUMBER('MU New'!E18)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC19,NA())","v":297500},{"$f":"IF(ISNUMBER('MU New'!E18)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC19,NA())","v":62016},{"$f":"IF(ISNUMBER('MU New'!E18)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC19,NA())","v":119000},{"$f":"IF(ISNUMBER('MU New'!E18)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC19,NA())","v":14.733333333333334},{"$f":"IF(ISNUMBER('MU New'!E18)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC19,NA())","v":17},{"$f":"IF(ISNUMBER('MU Used'!E18)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC19,NA())","v":213180},{"$f":"IF(ISNUMBER('MU Used'!E18)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC19,NA())","v":102000},{"$f":"IF(ISNUMBER('MU Used'!E18)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC19,NA())","v":37306.5},{"$f":"IF(ISNUMBER('MU Used'!E18)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC19,NA())","v":34000},{"$f":"IF(ISNUMBER('MU Used'!E18)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC19,NA())","v":20.399999999999999},{"$f":"IF(ISNUMBER('MU Used'!E18)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC19,NA())","v":8.5},{"$f":"IF(ISNUMBER(MC!$E18)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC19,NA())","v":44320.133333333331},{"$f":"IF(ISNUMBER(MC!$E18)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC19,NA())","v":127500},{"$f":"IF(ISNUMBER(MC!$E18)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC19,NA())","v":17728.166666666664},{"$f":"IF(ISNUMBER(MC!$E18)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC19,NA())","v":44625},{"$f":"IF(ISNUMBER(Parts!$E18)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC19,NA())","v":83321.533333333326},{"$f":"IF(ISNUMBER(Parts!$E18)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC19,NA())","v":157250},{"$f":"IF(ISNUMBER(Parts!$E18)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC19,NA())","v":29162.366666666669},{"$f":"IF(ISNUMBER(Parts!$E18)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC19,NA())","v":72675},{"$f":"IF(ISNUMBER(Service!$E18)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC19,NA())","v":35739.100000000006},{"$f":"IF(ISNUMBER(Service!$E18)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC19,NA())","v":24650},{"$f":"IF(ISNUMBER(Service!$E18)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC19,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E18)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC19,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E18)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC19,NA())","v":24117.333333333336},{"$f":"IF(ISNUMBER('F&I'!$E18)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC19,NA())","v":3400},{"$f":"IF(ISNUMBER('F&I'!$E18)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC19,NA())","v":16882.133333333335},{"$f":"IF(ISNUMBER('F&I'!$E18)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC19,NA())","v":3400},{"$f":"IF(ISNUMBER('MU Used'!E18)=TRUE,'Plot Data'!AD19,\"\")","v":17},17,null,{"$f":"IF(ISNUMBER(Eastside!$E18)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC19,NA())","v":28333.333333333336},{"$f":"IF(ISNUMBER(Eastside!$E18)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC19,NA())","v":59500},{"$f":"IF(ISNUMBER(Eastside!$E18)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC19,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E18)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC19,NA())","v":19125},{"$f":"IF(ISNUMBER('Emerald City'!$E18)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC19,NA())","v":11900},{"$f":"IF(ISNUMBER('Emerald City'!$E18)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC19,NA())","v":68000},{"$f":"IF(ISNUMBER('Emerald City'!$E18)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC19,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E18)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC19,NA())","v":25500},{"$f":"IF(ISNUMBER(Retail!$E18)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC19,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E18)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC19,NA())","v":51000},{"$f":"IF(ISNUMBER(Retail!$E18)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC19,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E18)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC19,NA())","v":21250},{"$f":"IF(ISNUMBER(RO!$E18)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC19,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E18)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC19,NA())","v":29750},{"$f":"IF(ISNUMBER(RO!$E18)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC19,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E18)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC19,NA())","v":13175},{"$f":"IF(ISNUMBER('Major Unit'!$E18)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC19,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E18)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC19,NA())","v":76500},{"$f":"IF(ISNUMBER('Major Unit'!$E18)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC19,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E18)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC19,NA())","v":38250}]
[{"$f":"IF(ISNUMBER('MU New'!E19)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC20,NA())","v":328320},{"$f":"IF(ISNUMBER('MU New'!E19)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC20,NA())","v":315000},{"$f":"IF(ISNUMBER('MU New'!E19)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC20,NA())","v":65664},{"$f":"IF(ISNUMBER('MU New'!E19)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC20,NA())","v":126000},{"$f":"IF(ISNUMBER('MU New'!E19)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC20,NA())","v":15.600000000000001},{"$f":"IF(ISNUMBER('MU New'!E19)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC20,NA())","v":18},{"$f":"IF(ISNUMBER('MU Used'!E19)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC20,NA())","v":225720},{"$f":"IF(ISNUMBER('MU Used'!E19)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC20,NA())","v":108000},{"$f":"IF(ISNUMBER('MU Used'!E19)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC20,NA())","v":39501},{"$f":"IF(ISNUMBER('MU Used'!E19)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC20,NA())","v":36000},{"$f":"IF(ISNUMBER('MU Used'!E19)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC20,NA())","v":21.599999999999998},{"$f":"IF(ISNUMBER('MU Used'!E19)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC20,NA())","v":9},{"$f":"IF(ISNUMBER(MC!$E19)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC20,NA())","v":46927.199999999997},{"$f":"IF(ISNUMBER(MC!$E19)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC20,NA())","v":135000},{"$f":"IF(ISNUMBER(MC!$E19)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC20,NA())","v":18771},{"$f":"IF(ISNUMBER(MC!$E19)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC20,NA())","v":47250},{"$f":"IF(ISNUMBER(Parts!$E19)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC20,NA())","v":88222.799999999988},{"$f":"IF(ISNUMBER(Parts!$E19)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC20,NA())","v":166500},{"$f":"IF(ISNUMBER(Parts!$E19)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC20,NA())","v":30877.800000000003},{"$f":"IF(ISNUMBER(Parts!$E19)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC20,NA())","v":76950},{"$f":"IF(ISNUMBER(Service!$E19)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC20,NA())","v":37841.4},{"$f":"IF(ISNUMBER(Service!$E19)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC20,NA())","v":26100},{"$f":"IF(ISNUMBER(Service!$E19)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC20,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E19)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC20,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E19)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC20,NA())","v":25536},{"$f":"IF(ISNUMBER('F&I'!$E19)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC20,NA())","v":3600},{"$f":"IF(ISNUMBER('F&I'!$E19)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC20,NA())","v":17875.2},{"$f":"IF(ISNUMBER('F&I'!$E19)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC20,NA())","v":3600},{"$f":"IF(ISNUMBER('MU Used'!E19)=TRUE,'Plot Data'!AD20,\"\")","v":18},18,null,{"$f":"IF(ISNUMBER(Eastside!$E19)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC20,NA())","v":30000},{"$f":"IF(ISNUMBER(Eastside!$E19)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC20,NA())","v":63000},{"$f":"IF(ISNUMBER(Eastside!$E19)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC20,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E19)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC20,NA())","v":20250},{"$f":"IF(ISNUMBER('Emerald City'!$E19)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC20,NA())","v":12600},{"$f":"IF(ISNUMBER('Emerald City'!$E19)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC20,NA())","v":72000},{"$f":"IF(ISNUMBER('Emerald City'!$E19)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC20,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E19)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC20,NA())","v":27000},{"$f":"IF(ISNUMBER(Retail!$E19)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC20,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E19)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC20,NA())","v":54000},{"$f":"IF(ISNUMBER(Retail!$E19)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC20,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E19)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC20,NA())","v":22500},{"$f":"IF(ISNUMBER(RO!$E19)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC20,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E19)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC20,NA())","v":31500},{"$f":"IF(ISNUMBER(RO!$E19)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC20,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E19)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC20,NA())","v":13950},{"$f":"IF(ISNUMBER('Major Unit'!$E19)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC20,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E19)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC20,NA())","v":81000},{"$f":"IF(ISNUMBER('Major Unit'!$E19)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC20,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E19)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC20,NA())","v":40500}]
[{"$f":"IF(ISNUMBER('MU New'!E20)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC21,NA())","v":346560},{"$f":"IF(ISNUMBER('MU New'!E20)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC21,NA())","v":332500},{"$f":"IF(ISNUMBER('MU New'!E20)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC21,NA())","v":69312},{"$f":"IF(ISNUMBER('MU New'!E20)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC21,NA())","v":133000},{"$f":"IF(ISNUMBER('MU New'!E20)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC21,NA())","v":16.466666666666669},{"$f":"IF(ISNUMBER('MU New'!E20)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC21,NA())","v":19},{"$f":"IF(ISNUMBER('MU Used'!E20)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC21,NA())","v":238260},{"$f":"IF(ISNUMBER('MU Used'!E20)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC21,NA())","v":114000},{"$f":"IF(ISNUMBER('MU Used'!E20)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC21,NA())","v":41695.5},{"$f":"IF(ISNUMBER('MU Used'!E20)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC21,NA())","v":38000},{"$f":"IF(ISNUMBER('MU Used'!E20)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC21,NA())","v":22.8},{"$f":"IF(ISNUMBER('MU Used'!E20)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC21,NA())","v":9.5},{"$f":"IF(ISNUMBER(MC!$E20)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC21,NA())","v":49534.266666666663},{"$f":"IF(ISNUMBER(MC!$E20)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC21,NA())","v":142500},{"$f":"IF(ISNUMBER(MC!$E20)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC21,NA())","v":19813.833333333332},{"$f":"IF(ISNUMBER(MC!$E20)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC21,NA())","v":49875},{"$f":"IF(ISNUMBER(Parts!$E20)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC21,NA())","v":93124.066666666666},{"$f":"IF(ISNUMBER(Parts!$E20)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC21,NA())","v":175750},{"$f":"IF(ISNUMBER(Parts!$E20)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC21,NA())","v":32593.233333333334},{"$f":"IF(ISNUMBER(Parts!$E20)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC21,NA())","v":81225},{"$f":"IF(ISNUMBER(Service!$E20)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC21,NA())","v":39943.700000000004},{"$f":"IF(ISNUMBER(Service!$E20)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC21,NA())","v":27550},{"$f":"IF(ISNUMBER(Service!$E20)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC21,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E20)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC21,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E20)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC21,NA())","v":26954.666666666668},{"$f":"IF(ISNUMBER('F&I'!$E20)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC21,NA())","v":3800},{"$f":"IF(ISNUMBER('F&I'!$E20)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC21,NA())","v":18868.266666666666},{"$f":"IF(ISNUMBER('F&I'!$E20)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC21,NA())","v":3800},{"$f":"IF(ISNUMBER('MU Used'!E20)=TRUE,'Plot Data'!AD21,\"\")","v":19},19,null,{"$f":"IF(ISNUMBER(Eastside!$E20)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC21,NA())","v":31666.666666666668},{"$f":"IF(ISNUMBER(Eastside!$E20)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC21,NA())","v":66500},{"$f":"IF(ISNUMBER(Eastside!$E20)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC21,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E20)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC21,NA())","v":21375},{"$f":"IF(ISNUMBER('Emerald City'!$E20)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC21,NA())","v":13300},{"$f":"IF(ISNUMBER('Emerald City'!$E20)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC21,NA())","v":76000},{"$f":"IF(ISNUMBER('Emerald City'!$E20)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC21,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E20)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC21,NA())","v":28500},{"$f":"IF(ISNUMBER(Retail!$E20)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC21,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E20)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC21,NA())","v":57000},{"$f":"IF(ISNUMBER(Retail!$E20)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC21,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E20)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC21,NA())","v":23750},{"$f":"IF(ISNUMBER(RO!$E20)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC21,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E20)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC21,NA())","v":33250},{"$f":"IF(ISNUMBER(RO!$E20)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC21,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E20)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC21,NA())","v":14725},{"$f":"IF(ISNUMBER('Major Unit'!$E20)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC21,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E20)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC21,NA())","v":85500},{"$f":"IF(ISNUMBER('Major Unit'!$E20)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC21,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E20)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC21,NA())","v":42750}]
[{"$f":"IF(ISNUMBER('MU New'!E21)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC22,NA())","v":364800},{"$f":"IF(ISNUMBER('MU New'!E21)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC22,NA())","v":350000},{"$f":"IF(ISNUMBER('MU New'!E21)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC22,NA())","v":72960},{"$f":"IF(ISNUMBER('MU New'!E21)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC22,NA())","v":140000},{"$f":"IF(ISNUMBER('MU New'!E21)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC22,NA())","v":17.333333333333336},{"$f":"IF(ISNUMBER('MU New'!E21)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC22,NA())","v":20},{"$f":"IF(ISNUMBER('MU Used'!E21)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC22,NA())","v":250800},{"$f":"IF(ISNUMBER('MU Used'!E21)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC22,NA())","v":120000},{"$f":"IF(ISNUMBER('MU Used'!E21)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC22,NA())","v":43890},{"$f":"IF(ISNUMBER('MU Used'!E21)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC22,NA())","v":40000},{"$f":"IF(ISNUMBER('MU Used'!E21)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC22,NA())","v":24},{"$f":"IF(ISNUMBER('MU Used'!E21)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC22,NA())","v":10},{"$f":"IF(ISNUMBER(MC!$E21)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC22,NA())","v":52141.333333333328},{"$f":"IF(ISNUMBER(MC!$E21)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC22,NA())","v":150000},{"$f":"IF(ISNUMBER(MC!$E21)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC22,NA())","v":20856.666666666664},{"$f":"IF(ISNUMBER(MC!$E21)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC22,NA())","v":52500},{"$f":"IF(ISNUMBER(Parts!$E21)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC22,NA())","v":98025.333333333328},{"$f":"IF(ISNUMBER(Parts!$E21)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC22,NA())","v":185000},{"$f":"IF(ISNUMBER(Parts!$E21)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC22,NA())","v":34308.666666666672},{"$f":"IF(ISNUMBER(Parts!$E21)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC22,NA())","v":85500},{"$f":"IF(ISNUMBER(Service!$E21)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC22,NA())","v":42046},{"$f":"IF(ISNUMBER(Service!$E21)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC22,NA())","v":29000},{"$f":"IF(ISNUMBER(Service!$E21)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC22,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E21)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC22,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E21)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC22,NA())","v":28373.333333333336},{"$f":"IF(ISNUMBER('F&I'!$E21)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC22,NA())","v":4000},{"$f":"IF(ISNUMBER('F&I'!$E21)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC22,NA())","v":19861.333333333336},{"$f":"IF(ISNUMBER('F&I'!$E21)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC22,NA())","v":4000},{"$f":"IF(ISNUMBER('MU Used'!E21)=TRUE,'Plot Data'!AD22,\"\")","v":20},20,null,{"$f":"IF(ISNUMBER(Eastside!$E21)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC22,NA())","v":33333.333333333336},{"$f":"IF(ISNUMBER(Eastside!$E21)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC22,NA())","v":70000},{"$f":"IF(ISNUMBER(Eastside!$E21)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC22,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E21)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC22,NA())","v":22500},{"$f":"IF(ISNUMBER('Emerald City'!$E21)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC22,NA())","v":14000},{"$f":"IF(ISNUMBER('Emerald City'!$E21)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC22,NA())","v":80000},{"$f":"IF(ISNUMBER('Emerald City'!$E21)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC22,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E21)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC22,NA())","v":30000},{"$f":"IF(ISNUMBER(Retail!$E21)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC22,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E21)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC22,NA())","v":60000},{"$f":"IF(ISNUMBER(Retail!$E21)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC22,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E21)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC22,NA())","v":25000},{"$f":"IF(ISNUMBER(RO!$E21)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC22,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E21)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC22,NA())","v":35000},{"$f":"IF(ISNUMBER(RO!$E21)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC22,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E21)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC22,NA())","v":15500},{"$f":"IF(ISNUMBER('Major Unit'!$E21)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC22,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E21)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC22,NA())","v":90000},{"$f":"IF(ISNUMBER('Major Unit'!$E21)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC22,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E21)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC22,NA())","v":45000}]
[{"$f":"IF(ISNUMBER('MU New'!E22)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC23,NA())","v":383040},{"$f":"IF(ISNUMBER('MU New'!E22)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC23,NA())","v":367500},{"$f":"IF(ISNUMBER('MU New'!E22)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC23,NA())","v":76608},{"$f":"IF(ISNUMBER('MU New'!E22)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC23,NA())","v":147000},{"$f":"IF(ISNUMBER('MU New'!E22)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC23,NA())","v":18.2},{"$f":"IF(ISNUMBER('MU New'!E22)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC23,NA())","v":21},{"$f":"IF(ISNUMBER('MU Used'!E22)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC23,NA())","v":263340},{"$f":"IF(ISNUMBER('MU Used'!E22)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC23,NA())","v":126000},{"$f":"IF(ISNUMBER('MU Used'!E22)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC23,NA())","v":46084.5},{"$f":"IF(ISNUMBER('MU Used'!E22)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC23,NA())","v":42000},{"$f":"IF(ISNUMBER('MU Used'!E22)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC23,NA())","v":25.2},{"$f":"IF(ISNUMBER('MU Used'!E22)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC23,NA())","v":10.5},{"$f":"IF(ISNUMBER(MC!$E22)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC23,NA())","v":54748.4},{"$f":"IF(ISNUMBER(MC!$E22)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC23,NA())","v":157500},{"$f":"IF(ISNUMBER(MC!$E22)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC23,NA())","v":21899.5},{"$f":"IF(ISNUMBER(MC!$E22)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC23,NA())","v":55125},{"$f":"IF(ISNUMBER(Parts!$E22)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC23,NA())","v":102926.59999999999},{"$f":"IF(ISNUMBER(Parts!$E22)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC23,NA())","v":194250},{"$f":"IF(ISNUMBER(Parts!$E22)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC23,NA())","v":36024.1},{"$f":"IF(ISNUMBER(Parts!$E22)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC23,NA())","v":89775},{"$f":"IF(ISNUMBER(Service!$E22)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC23,NA())","v":44148.3},{"$f":"IF(ISNUMBER(Service!$E22)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC23,NA())","v":30450},{"$f":"IF(ISNUMBER(Service!$E22)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC23,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E22)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC23,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E22)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC23,NA())","v":29792},{"$f":"IF(ISNUMBER('F&I'!$E22)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC23,NA())","v":4200},{"$f":"IF(ISNUMBER('F&I'!$E22)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC23,NA())","v":20854.400000000001},{"$f":"IF(ISNUMBER('F&I'!$E22)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC23,NA())","v":4200},{"$f":"IF(ISNUMBER('MU Used'!E22)=TRUE,'Plot Data'!AD23,\"\")","v":21},21,null,{"$f":"IF(ISNUMBER(Eastside!$E22)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC23,NA())","v":35000},{"$f":"IF(ISNUMBER(Eastside!$E22)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC23,NA())","v":73500},{"$f":"IF(ISNUMBER(Eastside!$E22)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC23,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E22)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC23,NA())","v":23625},{"$f":"IF(ISNUMBER('Emerald City'!$E22)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC23,NA())","v":14700},{"$f":"IF(ISNUMBER('Emerald City'!$E22)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC23,NA())","v":84000},{"$f":"IF(ISNUMBER('Emerald City'!$E22)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC23,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E22)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC23,NA())","v":31500},{"$f":"IF(ISNUMBER(Retail!$E22)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC23,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E22)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC23,NA())","v":63000},{"$f":"IF(ISNUMBER(Retail!$E22)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC23,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E22)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC23,NA())","v":26250},{"$f":"IF(ISNUMBER(RO!$E22)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC23,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E22)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC23,NA())","v":36750},{"$f":"IF(ISNUMBER(RO!$E22)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC23,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E22)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC23,NA())","v":16275},{"$f":"IF(ISNUMBER('Major Unit'!$E22)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC23,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E22)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC23,NA())","v":94500},{"$f":"IF(ISNUMBER('Major Unit'!$E22)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC23,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E22)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC23,NA())","v":47250}]
[{"$f":"IF(ISNUMBER('MU New'!E23)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC24,NA())","v":401280},{"$f":"IF(ISNUMBER('MU New'!E23)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC24,NA())","v":385000},{"$f":"IF(ISNUMBER('MU New'!E23)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC24,NA())","v":80256},{"$f":"IF(ISNUMBER('MU New'!E23)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC24,NA())","v":154000},{"$f":"IF(ISNUMBER('MU New'!E23)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC24,NA())","v":19.066666666666666},{"$f":"IF(ISNUMBER('MU New'!E23)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC24,NA())","v":22},{"$f":"IF(ISNUMBER('MU Used'!E23)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC24,NA())","v":275880},{"$f":"IF(ISNUMBER('MU Used'!E23)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC24,NA())","v":132000},{"$f":"IF(ISNUMBER('MU Used'!E23)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC24,NA())","v":48279},{"$f":"IF(ISNUMBER('MU Used'!E23)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC24,NA())","v":44000},{"$f":"IF(ISNUMBER('MU Used'!E23)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC24,NA())","v":26.4},{"$f":"IF(ISNUMBER('MU Used'!E23)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC24,NA())","v":11},{"$f":"IF(ISNUMBER(MC!$E23)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC24,NA())","v":57355.466666666667},{"$f":"IF(ISNUMBER(MC!$E23)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC24,NA())","v":165000},{"$f":"IF(ISNUMBER(MC!$E23)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC24,NA())","v":22942.333333333332},{"$f":"IF(ISNUMBER(MC!$E23)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC24,NA())","v":57750},{"$f":"IF(ISNUMBER(Parts!$E23)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC24,NA())","v":107827.86666666667},{"$f":"IF(ISNUMBER(Parts!$E23)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC24,NA())","v":203500},{"$f":"IF(ISNUMBER(Parts!$E23)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC24,NA())","v":37739.533333333333},{"$f":"IF(ISNUMBER(Parts!$E23)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC24,NA())","v":94050},{"$f":"IF(ISNUMBER(Service!$E23)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC24,NA())","v":46250.600000000006},{"$f":"IF(ISNUMBER(Service!$E23)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC24,NA())","v":31900},{"$f":"IF(ISNUMBER(Service!$E23)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC24,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E23)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC24,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E23)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC24,NA())","v":31210.666666666668},{"$f":"IF(ISNUMBER('F&I'!$E23)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC24,NA())","v":4400},{"$f":"IF(ISNUMBER('F&I'!$E23)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC24,NA())","v":21847.466666666667},{"$f":"IF(ISNUMBER('F&I'!$E23)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC24,NA())","v":4400},{"$f":"IF(ISNUMBER('MU Used'!E23)=TRUE,'Plot Data'!AD24,\"\")","v":22},22,null,{"$f":"IF(ISNUMBER(Eastside!$E23)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC24,NA())","v":36666.666666666672},{"$f":"IF(ISNUMBER(Eastside!$E23)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC24,NA())","v":77000},{"$f":"IF(ISNUMBER(Eastside!$E23)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC24,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E23)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC24,NA())","v":24750},{"$f":"IF(ISNUMBER('Emerald City'!$E23)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC24,NA())","v":15400},{"$f":"IF(ISNUMBER('Emerald City'!$E23)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC24,NA())","v":88000},{"$f":"IF(ISNUMBER('Emerald City'!$E23)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC24,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E23)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC24,NA())","v":33000},{"$f":"IF(ISNUMBER(Retail!$E23)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC24,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E23)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC24,NA())","v":66000},{"$f":"IF(ISNUMBER(Retail!$E23)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC24,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E23)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC24,NA())","v":27500},{"$f":"IF(ISNUMBER(RO!$E23)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC24,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E23)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC24,NA())","v":38500},{"$f":"IF(ISNUMBER(RO!$E23)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC24,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E23)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC24,NA())","v":17050},{"$f":"IF(ISNUMBER('Major Unit'!$E23)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC24,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E23)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC24,NA())","v":99000},{"$f":"IF(ISNUMBER('Major Unit'!$E23)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC24,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E23)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC24,NA())","v":49500}]
[{"$f":"IF(ISNUMBER('MU New'!E24)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC25,NA())","v":419520},{"$f":"IF(ISNUMBER('MU New'!E24)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC25,NA())","v":402500},{"$f":"IF(ISNUMBER('MU New'!E24)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC25,NA())","v":83904},{"$f":"IF(ISNUMBER('MU New'!E24)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC25,NA())","v":161000},{"$f":"IF(ISNUMBER('MU New'!E24)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC25,NA())","v":19.933333333333334},{"$f":"IF(ISNUMBER('MU New'!E24)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC25,NA())","v":23},{"$f":"IF(ISNUMBER('MU Used'!E24)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC25,NA())","v":288420},{"$f":"IF(ISNUMBER('MU Used'!E24)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC25,NA())","v":138000},{"$f":"IF(ISNUMBER('MU Used'!E24)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC25,NA())","v":50473.5},{"$f":"IF(ISNUMBER('MU Used'!E24)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC25,NA())","v":46000},{"$f":"IF(ISNUMBER('MU Used'!E24)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC25,NA())","v":27.599999999999998},{"$f":"IF(ISNUMBER('MU Used'!E24)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC25,NA())","v":11.5},{"$f":"IF(ISNUMBER(MC!$E24)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC25,NA())","v":59962.533333333333},{"$f":"IF(ISNUMBER(MC!$E24)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC25,NA())","v":172500},{"$f":"IF(ISNUMBER(MC!$E24)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC25,NA())","v":23985.166666666664},{"$f":"IF(ISNUMBER(MC!$E24)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC25,NA())","v":60375},{"$f":"IF(ISNUMBER(Parts!$E24)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC25,NA())","v":112729.13333333333},{"$f":"IF(ISNUMBER(Parts!$E24)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC25,NA())","v":212750},{"$f":"IF(ISNUMBER(Parts!$E24)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC25,NA())","v":39454.966666666667},{"$f":"IF(ISNUMBER(Parts!$E24)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC25,NA())","v":98325},{"$f":"IF(ISNUMBER(Service!$E24)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC25,NA())","v":48352.9},{"$f":"IF(ISNUMBER(Service!$E24)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC25,NA())","v":33350},{"$f":"IF(ISNUMBER(Service!$E24)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC25,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E24)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC25,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E24)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC25,NA())","v":32629.333333333336},{"$f":"IF(ISNUMBER('F&I'!$E24)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC25,NA())","v":4600},{"$f":"IF(ISNUMBER('F&I'!$E24)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC25,NA())","v":22840.533333333333},{"$f":"IF(ISNUMBER('F&I'!$E24)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC25,NA())","v":4600},{"$f":"IF(ISNUMBER('MU Used'!E24)=TRUE,'Plot Data'!AD25,\"\")","v":23},23,null,{"$f":"IF(ISNUMBER(Eastside!$E24)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC25,NA())","v":38333.333333333336},{"$f":"IF(ISNUMBER(Eastside!$E24)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC25,NA())","v":80500},{"$f":"IF(ISNUMBER(Eastside!$E24)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC25,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E24)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC25,NA())","v":25875},{"$f":"IF(ISNUMBER('Emerald City'!$E24)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC25,NA())","v":16100},{"$f":"IF(ISNUMBER('Emerald City'!$E24)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC25,NA())","v":92000},{"$f":"IF(ISNUMBER('Emerald City'!$E24)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC25,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E24)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC25,NA())","v":34500},{"$f":"IF(ISNUMBER(Retail!$E24)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC25,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E24)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC25,NA())","v":69000},{"$f":"IF(ISNUMBER(Retail!$E24)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC25,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E24)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC25,NA())","v":28750},{"$f":"IF(ISNUMBER(RO!$E24)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC25,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E24)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC25,NA())","v":40250},{"$f":"IF(ISNUMBER(RO!$E24)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC25,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E24)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC25,NA())","v":17825},{"$f":"IF(ISNUMBER('Major Unit'!$E24)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC25,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E24)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC25,NA())","v":103500},{"$f":"IF(ISNUMBER('Major Unit'!$E24)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC25,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E24)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC25,NA())","v":51750}]
[{"$f":"IF(ISNUMBER('MU New'!E25)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC26,NA())","v":437760},{"$f":"IF(ISNUMBER('MU New'!E25)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC26,NA())","v":420000},{"$f":"IF(ISNUMBER('MU New'!E25)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC26,NA())","v":87552},{"$f":"IF(ISNUMBER('MU New'!E25)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC26,NA())","v":168000},{"$f":"IF(ISNUMBER('MU New'!E25)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC26,NA())","v":20.8},{"$f":"IF(ISNUMBER('MU New'!E25)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC26,NA())","v":24},{"$f":"IF(ISNUMBER('MU Used'!E25)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC26,NA())","v":300960},{"$f":"IF(ISNUMBER('MU Used'!E25)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC26,NA())","v":144000},{"$f":"IF(ISNUMBER('MU Used'!E25)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC26,NA())","v":52668},{"$f":"IF(ISNUMBER('MU Used'!E25)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC26,NA())","v":48000},{"$f":"IF(ISNUMBER('MU Used'!E25)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC26,NA())","v":28.799999999999997},{"$f":"IF(ISNUMBER('MU Used'!E25)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC26,NA())","v":12},{"$f":"IF(ISNUMBER(MC!$E25)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC26,NA())","v":62569.599999999999},{"$f":"IF(ISNUMBER(MC!$E25)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC26,NA())","v":180000},{"$f":"IF(ISNUMBER(MC!$E25)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC26,NA())","v":25028},{"$f":"IF(ISNUMBER(MC!$E25)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC26,NA())","v":63000},{"$f":"IF(ISNUMBER(Parts!$E25)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC26,NA())","v":117630.39999999999},{"$f":"IF(ISNUMBER(Parts!$E25)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC26,NA())","v":222000},{"$f":"IF(ISNUMBER(Parts!$E25)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC26,NA())","v":41170.400000000001},{"$f":"IF(ISNUMBER(Parts!$E25)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC26,NA())","v":102600},{"$f":"IF(ISNUMBER(Service!$E25)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC26,NA())","v":50455.200000000004},{"$f":"IF(ISNUMBER(Service!$E25)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC26,NA())","v":34800},{"$f":"IF(ISNUMBER(Service!$E25)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC26,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E25)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC26,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E25)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC26,NA())","v":34048},{"$f":"IF(ISNUMBER('F&I'!$E25)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC26,NA())","v":4800},{"$f":"IF(ISNUMBER('F&I'!$E25)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC26,NA())","v":23833.600000000002},{"$f":"IF(ISNUMBER('F&I'!$E25)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC26,NA())","v":4800},{"$f":"IF(ISNUMBER('MU Used'!E25)=TRUE,'Plot Data'!AD26,\"\")","v":24},24,null,{"$f":"IF(ISNUMBER(Eastside!$E25)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC26,NA())","v":40000},{"$f":"IF(ISNUMBER(Eastside!$E25)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC26,NA())","v":84000},{"$f":"IF(ISNUMBER(Eastside!$E25)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC26,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E25)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC26,NA())","v":27000},{"$f":"IF(ISNUMBER('Emerald City'!$E25)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC26,NA())","v":16800},{"$f":"IF(ISNUMBER('Emerald City'!$E25)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC26,NA())","v":96000},{"$f":"IF(ISNUMBER('Emerald City'!$E25)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC26,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E25)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC26,NA())","v":36000},{"$f":"IF(ISNUMBER(Retail!$E25)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC26,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E25)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC26,NA())","v":72000},{"$f":"IF(ISNUMBER(Retail!$E25)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC26,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E25)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC26,NA())","v":30000},{"$f":"IF(ISNUMBER(RO!$E25)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC26,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E25)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC26,NA())","v":42000},{"$f":"IF(ISNUMBER(RO!$E25)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC26,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E25)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC26,NA())","v":18600},{"$f":"IF(ISNUMBER('Major Unit'!$E25)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC26,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E25)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC26,NA())","v":108000},{"$f":"IF(ISNUMBER('Major Unit'!$E25)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC26,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E25)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC26,NA())","v":54000}]
[{"$f":"IF(ISNUMBER('MU New'!E26)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC27,NA())","v":456000},{"$f":"IF(ISNUMBER('MU New'!E26)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC27,NA())","v":437500},{"$f":"IF(ISNUMBER('MU New'!E26)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC27,NA())","v":91200},{"$f":"IF(ISNUMBER('MU New'!E26)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC27,NA())","v":175000},{"$f":"IF(ISNUMBER('MU New'!E26)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC27,NA())","v":21.666666666666668},{"$f":"IF(ISNUMBER('MU New'!E26)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC27,NA())","v":25},{"$f":"IF(ISNUMBER('MU Used'!E26)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC27,NA())","v":313500},{"$f":"IF(ISNUMBER('MU Used'!E26)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC27,NA())","v":150000},{"$f":"IF(ISNUMBER('MU Used'!E26)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC27,NA())","v":54862.5},{"$f":"IF(ISNUMBER('MU Used'!E26)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC27,NA())","v":50000},{"$f":"IF(ISNUMBER('MU Used'!E26)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC27,NA())","v":30},{"$f":"IF(ISNUMBER('MU Used'!E26)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC27,NA())","v":12.5},{"$f":"IF(ISNUMBER(MC!$E26)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC27,NA())","v":65176.666666666664},{"$f":"IF(ISNUMBER(MC!$E26)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC27,NA())","v":187500},{"$f":"IF(ISNUMBER(MC!$E26)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC27,NA())","v":26070.833333333332},{"$f":"IF(ISNUMBER(MC!$E26)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC27,NA())","v":65625},{"$f":"IF(ISNUMBER(Parts!$E26)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC27,NA())","v":122531.66666666666},{"$f":"IF(ISNUMBER(Parts!$E26)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC27,NA())","v":231250},{"$f":"IF(ISNUMBER(Parts!$E26)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC27,NA())","v":42885.833333333336},{"$f":"IF(ISNUMBER(Parts!$E26)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC27,NA())","v":106875},{"$f":"IF(ISNUMBER(Service!$E26)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC27,NA())","v":52557.500000000007},{"$f":"IF(ISNUMBER(Service!$E26)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC27,NA())","v":36250},{"$f":"IF(ISNUMBER(Service!$E26)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC27,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E26)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC27,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E26)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC27,NA())","v":35466.666666666672},{"$f":"IF(ISNUMBER('F&I'!$E26)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC27,NA())","v":5000},{"$f":"IF(ISNUMBER('F&I'!$E26)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC27,NA())","v":24826.666666666668},{"$f":"IF(ISNUMBER('F&I'!$E26)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC27,NA())","v":5000},{"$f":"IF(ISNUMBER('MU Used'!E26)=TRUE,'Plot Data'!AD27,\"\")","v":25},25,null,{"$f":"IF(ISNUMBER(Eastside!$E26)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC27,NA())","v":41666.666666666672},{"$f":"IF(ISNUMBER(Eastside!$E26)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC27,NA())","v":87500},{"$f":"IF(ISNUMBER(Eastside!$E26)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC27,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E26)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC27,NA())","v":28125},{"$f":"IF(ISNUMBER('Emerald City'!$E26)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC27,NA())","v":17500},{"$f":"IF(ISNUMBER('Emerald City'!$E26)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC27,NA())","v":100000},{"$f":"IF(ISNUMBER('Emerald City'!$E26)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC27,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E26)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC27,NA())","v":37500},{"$f":"IF(ISNUMBER(Retail!$E26)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC27,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E26)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC27,NA())","v":75000},{"$f":"IF(ISNUMBER(Retail!$E26)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC27,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E26)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC27,NA())","v":31250},{"$f":"IF(ISNUMBER(RO!$E26)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC27,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E26)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC27,NA())","v":43750},{"$f":"IF(ISNUMBER(RO!$E26)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC27,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E26)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC27,NA())","v":19375},{"$f":"IF(ISNUMBER('Major Unit'!$E26)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC27,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E26)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC27,NA())","v":112500},{"$f":"IF(ISNUMBER('Major Unit'!$E26)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC27,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E26)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC27,NA())","v":56250}]
[{"$f":"IF(ISNUMBER('MU New'!E27)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC28,NA())","v":474240},{"$f":"IF(ISNUMBER('MU New'!E27)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC28,NA())","v":455000},{"$f":"IF(ISNUMBER('MU New'!E27)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC28,NA())","v":94848},{"$f":"IF(ISNUMBER('MU New'!E27)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC28,NA())","v":182000},{"$f":"IF(ISNUMBER('MU New'!E27)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC28,NA())","v":22.533333333333335},{"$f":"IF(ISNUMBER('MU New'!E27)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC28,NA())","v":26},{"$f":"IF(ISNUMBER('MU Used'!E27)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC28,NA())","v":326040},{"$f":"IF(ISNUMBER('MU Used'!E27)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC28,NA())","v":156000},{"$f":"IF(ISNUMBER('MU Used'!E27)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC28,NA())","v":57057},{"$f":"IF(ISNUMBER('MU Used'!E27)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC28,NA())","v":52000},{"$f":"IF(ISNUMBER('MU Used'!E27)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC28,NA())","v":31.2},{"$f":"IF(ISNUMBER('MU Used'!E27)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC28,NA())","v":13},{"$f":"IF(ISNUMBER(MC!$E27)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC28,NA())","v":67783.733333333337},{"$f":"IF(ISNUMBER(MC!$E27)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC28,NA())","v":195000},{"$f":"IF(ISNUMBER(MC!$E27)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC28,NA())","v":27113.666666666664},{"$f":"IF(ISNUMBER(MC!$E27)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC28,NA())","v":68250},{"$f":"IF(ISNUMBER(Parts!$E27)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC28,NA())","v":127432.93333333332},{"$f":"IF(ISNUMBER(Parts!$E27)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC28,NA())","v":240500},{"$f":"IF(ISNUMBER(Parts!$E27)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC28,NA())","v":44601.26666666667},{"$f":"IF(ISNUMBER(Parts!$E27)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC28,NA())","v":111150},{"$f":"IF(ISNUMBER(Service!$E27)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC28,NA())","v":54659.8},{"$f":"IF(ISNUMBER(Service!$E27)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC28,NA())","v":37700},{"$f":"IF(ISNUMBER(Service!$E27)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC28,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E27)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC28,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E27)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC28,NA())","v":36885.333333333336},{"$f":"IF(ISNUMBER('F&I'!$E27)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC28,NA())","v":5200},{"$f":"IF(ISNUMBER('F&I'!$E27)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC28,NA())","v":25819.733333333334},{"$f":"IF(ISNUMBER('F&I'!$E27)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC28,NA())","v":5200},{"$f":"IF(ISNUMBER('MU Used'!E27)=TRUE,'Plot Data'!AD28,\"\")","v":26},26,null,{"$f":"IF(ISNUMBER(Eastside!$E27)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC28,NA())","v":43333.333333333336},{"$f":"IF(ISNUMBER(Eastside!$E27)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC28,NA())","v":91000},{"$f":"IF(ISNUMBER(Eastside!$E27)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC28,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E27)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC28,NA())","v":29250},{"$f":"IF(ISNUMBER('Emerald City'!$E27)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC28,NA())","v":18200},{"$f":"IF(ISNUMBER('Emerald City'!$E27)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC28,NA())","v":104000},{"$f":"IF(ISNUMBER('Emerald City'!$E27)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC28,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E27)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC28,NA())","v":39000},{"$f":"IF(ISNUMBER(Retail!$E27)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC28,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E27)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC28,NA())","v":78000},{"$f":"IF(ISNUMBER(Retail!$E27)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC28,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E27)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC28,NA())","v":32500},{"$f":"IF(ISNUMBER(RO!$E27)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC28,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E27)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC28,NA())","v":45500},{"$f":"IF(ISNUMBER(RO!$E27)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC28,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E27)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC28,NA())","v":20150},{"$f":"IF(ISNUMBER('Major Unit'!$E27)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC28,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E27)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC28,NA())","v":117000},{"$f":"IF(ISNUMBER('Major Unit'!$E27)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC28,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E27)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC28,NA())","v":58500}]
[{"$f":"IF(ISNUMBER('MU New'!E28)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC29,NA())","v":492480},{"$f":"IF(ISNUMBER('MU New'!E28)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC29,NA())","v":472500},{"$f":"IF(ISNUMBER('MU New'!E28)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC29,NA())","v":98496},{"$f":"IF(ISNUMBER('MU New'!E28)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC29,NA())","v":189000},{"$f":"IF(ISNUMBER('MU New'!E28)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC29,NA())","v":23.400000000000002},{"$f":"IF(ISNUMBER('MU New'!E28)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC29,NA())","v":27},{"$f":"IF(ISNUMBER('MU Used'!E28)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC29,NA())","v":338580},{"$f":"IF(ISNUMBER('MU Used'!E28)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC29,NA())","v":162000},{"$f":"IF(ISNUMBER('MU Used'!E28)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC29,NA())","v":59251.5},{"$f":"IF(ISNUMBER('MU Used'!E28)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC29,NA())","v":54000},{"$f":"IF(ISNUMBER('MU Used'!E28)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC29,NA())","v":32.4},{"$f":"IF(ISNUMBER('MU Used'!E28)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC29,NA())","v":13.5},{"$f":"IF(ISNUMBER(MC!$E28)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC29,NA())","v":70390.8},{"$f":"IF(ISNUMBER(MC!$E28)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC29,NA())","v":202500},{"$f":"IF(ISNUMBER(MC!$E28)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC29,NA())","v":28156.499999999996},{"$f":"IF(ISNUMBER(MC!$E28)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC29,NA())","v":70875},{"$f":"IF(ISNUMBER(Parts!$E28)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC29,NA())","v":132334.19999999998},{"$f":"IF(ISNUMBER(Parts!$E28)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC29,NA())","v":249750},{"$f":"IF(ISNUMBER(Parts!$E28)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC29,NA())","v":46316.700000000004},{"$f":"IF(ISNUMBER(Parts!$E28)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC29,NA())","v":115425},{"$f":"IF(ISNUMBER(Service!$E28)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC29,NA())","v":56762.100000000006},{"$f":"IF(ISNUMBER(Service!$E28)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC29,NA())","v":39150},{"$f":"IF(ISNUMBER(Service!$E28)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC29,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E28)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC29,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E28)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC29,NA())","v":38304},{"$f":"IF(ISNUMBER('F&I'!$E28)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC29,NA())","v":5400},{"$f":"IF(ISNUMBER('F&I'!$E28)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC29,NA())","v":26812.800000000003},{"$f":"IF(ISNUMBER('F&I'!$E28)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC29,NA())","v":5400},{"$f":"IF(ISNUMBER('MU Used'!E28)=TRUE,'Plot Data'!AD29,\"\")","v":27},27,null,{"$f":"IF(ISNUMBER(Eastside!$E28)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC29,NA())","v":45000},{"$f":"IF(ISNUMBER(Eastside!$E28)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC29,NA())","v":94500},{"$f":"IF(ISNUMBER(Eastside!$E28)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC29,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E28)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC29,NA())","v":30375},{"$f":"IF(ISNUMBER('Emerald City'!$E28)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC29,NA())","v":18900},{"$f":"IF(ISNUMBER('Emerald City'!$E28)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC29,NA())","v":108000},{"$f":"IF(ISNUMBER('Emerald City'!$E28)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC29,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E28)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC29,NA())","v":40500},{"$f":"IF(ISNUMBER(Retail!$E28)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC29,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E28)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC29,NA())","v":81000},{"$f":"IF(ISNUMBER(Retail!$E28)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC29,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E28)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC29,NA())","v":33750},{"$f":"IF(ISNUMBER(RO!$E28)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC29,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E28)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC29,NA())","v":47250},{"$f":"IF(ISNUMBER(RO!$E28)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC29,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E28)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC29,NA())","v":20925},{"$f":"IF(ISNUMBER('Major Unit'!$E28)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC29,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E28)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC29,NA())","v":121500},{"$f":"IF(ISNUMBER('Major Unit'!$E28)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC29,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E28)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC29,NA())","v":60750}]
[{"$f":"IF(ISNUMBER('MU New'!E29)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC30,NA())","v":510720},{"$f":"IF(ISNUMBER('MU New'!E29)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC30,NA())","v":490000},{"$f":"IF(ISNUMBER('MU New'!E29)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC30,NA())","v":102144},{"$f":"IF(ISNUMBER('MU New'!E29)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC30,NA())","v":196000},{"$f":"IF(ISNUMBER('MU New'!E29)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC30,NA())","v":24.266666666666666},{"$f":"IF(ISNUMBER('MU New'!E29)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC30,NA())","v":28},{"$f":"IF(ISNUMBER('MU Used'!E29)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC30,NA())","v":351120},{"$f":"IF(ISNUMBER('MU Used'!E29)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC30,NA())","v":168000},{"$f":"IF(ISNUMBER('MU Used'!E29)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC30,NA())","v":61446},{"$f":"IF(ISNUMBER('MU Used'!E29)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC30,NA())","v":56000},{"$f":"IF(ISNUMBER('MU Used'!E29)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC30,NA())","v":33.6},{"$f":"IF(ISNUMBER('MU Used'!E29)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC30,NA())","v":14},{"$f":"IF(ISNUMBER(MC!$E29)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC30,NA())","v":72997.866666666669},{"$f":"IF(ISNUMBER(MC!$E29)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC30,NA())","v":210000},{"$f":"IF(ISNUMBER(MC!$E29)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC30,NA())","v":29199.333333333332},{"$f":"IF(ISNUMBER(MC!$E29)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC30,NA())","v":73500},{"$f":"IF(ISNUMBER(Parts!$E29)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC30,NA())","v":137235.46666666667},{"$f":"IF(ISNUMBER(Parts!$E29)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC30,NA())","v":259000},{"$f":"IF(ISNUMBER(Parts!$E29)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC30,NA())","v":48032.133333333331},{"$f":"IF(ISNUMBER(Parts!$E29)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC30,NA())","v":119700},{"$f":"IF(ISNUMBER(Service!$E29)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC30,NA())","v":58864.400000000009},{"$f":"IF(ISNUMBER(Service!$E29)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC30,NA())","v":40600},{"$f":"IF(ISNUMBER(Service!$E29)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC30,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E29)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC30,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E29)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC30,NA())","v":39722.666666666672},{"$f":"IF(ISNUMBER('F&I'!$E29)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC30,NA())","v":5600},{"$f":"IF(ISNUMBER('F&I'!$E29)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC30,NA())","v":27805.866666666669},{"$f":"IF(ISNUMBER('F&I'!$E29)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC30,NA())","v":5600},{"$f":"IF(ISNUMBER('MU Used'!E29)=TRUE,'Plot Data'!AD30,\"\")","v":28},28,null,{"$f":"IF(ISNUMBER(Eastside!$E29)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC30,NA())","v":46666.666666666672},{"$f":"IF(ISNUMBER(Eastside!$E29)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC30,NA())","v":98000},{"$f":"IF(ISNUMBER(Eastside!$E29)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC30,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E29)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC30,NA())","v":31500},{"$f":"IF(ISNUMBER('Emerald City'!$E29)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC30,NA())","v":19600},{"$f":"IF(ISNUMBER('Emerald City'!$E29)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC30,NA())","v":112000},{"$f":"IF(ISNUMBER('Emerald City'!$E29)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC30,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E29)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC30,NA())","v":42000},{"$f":"IF(ISNUMBER(Retail!$E29)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC30,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E29)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC30,NA())","v":84000},{"$f":"IF(ISNUMBER(Retail!$E29)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC30,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E29)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC30,NA())","v":35000},{"$f":"IF(ISNUMBER(RO!$E29)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC30,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E29)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC30,NA())","v":49000},{"$f":"IF(ISNUMBER(RO!$E29)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC30,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E29)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC30,NA())","v":21700},{"$f":"IF(ISNUMBER('Major Unit'!$E29)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC30,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E29)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC30,NA())","v":126000},{"$f":"IF(ISNUMBER('Major Unit'!$E29)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC30,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E29)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC30,NA())","v":63000}]
[{"$f":"IF(ISNUMBER('MU New'!E30)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC31,NA())","v":528960},{"$f":"IF(ISNUMBER('MU New'!E30)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC31,NA())","v":507500},{"$f":"IF(ISNUMBER('MU New'!E30)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC31,NA())","v":105792},{"$f":"IF(ISNUMBER('MU New'!E30)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC31,NA())","v":203000},{"$f":"IF(ISNUMBER('MU New'!E30)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC31,NA())","v":25.133333333333333},{"$f":"IF(ISNUMBER('MU New'!E30)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC31,NA())","v":29},{"$f":"IF(ISNUMBER('MU Used'!E30)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC31,NA())","v":363660},{"$f":"IF(ISNUMBER('MU Used'!E30)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC31,NA())","v":174000},{"$f":"IF(ISNUMBER('MU Used'!E30)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC31,NA())","v":63640.5},{"$f":"IF(ISNUMBER('MU Used'!E30)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC31,NA())","v":58000},{"$f":"IF(ISNUMBER('MU Used'!E30)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC31,NA())","v":34.799999999999997},{"$f":"IF(ISNUMBER('MU Used'!E30)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC31,NA())","v":14.5},{"$f":"IF(ISNUMBER(MC!$E30)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC31,NA())","v":75604.933333333334},{"$f":"IF(ISNUMBER(MC!$E30)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC31,NA())","v":217500},{"$f":"IF(ISNUMBER(MC!$E30)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC31,NA())","v":30242.166666666664},{"$f":"IF(ISNUMBER(MC!$E30)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC31,NA())","v":76125},{"$f":"IF(ISNUMBER(Parts!$E30)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC31,NA())","v":142136.73333333334},{"$f":"IF(ISNUMBER(Parts!$E30)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC31,NA())","v":268250},{"$f":"IF(ISNUMBER(Parts!$E30)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC31,NA())","v":49747.566666666666},{"$f":"IF(ISNUMBER(Parts!$E30)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC31,NA())","v":123975},{"$f":"IF(ISNUMBER(Service!$E30)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC31,NA())","v":60966.700000000004},{"$f":"IF(ISNUMBER(Service!$E30)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC31,NA())","v":42050},{"$f":"IF(ISNUMBER(Service!$E30)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC31,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E30)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC31,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E30)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC31,NA())","v":41141.333333333336},{"$f":"IF(ISNUMBER('F&I'!$E30)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC31,NA())","v":5800},{"$f":"IF(ISNUMBER('F&I'!$E30)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC31,NA())","v":28798.933333333334},{"$f":"IF(ISNUMBER('F&I'!$E30)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC31,NA())","v":5800},{"$f":"IF(ISNUMBER('MU Used'!E30)=TRUE,'Plot Data'!AD31,NA())","v":29},29,null,{"$f":"IF(ISNUMBER(Eastside!$E30)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC31,NA())","v":48333.333333333336},{"$f":"IF(ISNUMBER(Eastside!$E30)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC31,NA())","v":101500},{"$f":"IF(ISNUMBER(Eastside!$E30)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC31,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E30)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC31,NA())","v":32625},{"$f":"IF(ISNUMBER('Emerald City'!$E30)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC31,NA())","v":20300},{"$f":"IF(ISNUMBER('Emerald City'!$E30)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC31,NA())","v":116000},{"$f":"IF(ISNUMBER('Emerald City'!$E30)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC31,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E30)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC31,NA())","v":43500},{"$f":"IF(ISNUMBER(Retail!$E30)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC31,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E30)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC31,NA())","v":87000},{"$f":"IF(ISNUMBER(Retail!$E30)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC31,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E30)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC31,NA())","v":36250},{"$f":"IF(ISNUMBER(RO!$E30)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC31,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E30)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC31,NA())","v":50750},{"$f":"IF(ISNUMBER(RO!$E30)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC31,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E30)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC31,NA())","v":22475},{"$f":"IF(ISNUMBER('Major Unit'!$E30)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC31,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E30)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC31,NA())","v":130500},{"$f":"IF(ISNUMBER('Major Unit'!$E30)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC31,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E30)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC31,NA())","v":65250}]
[{"$f":"IF(ISNUMBER('MU New'!E31)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC32,NA())","v":547200},{"$f":"IF(ISNUMBER('MU New'!E31)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC32,NA())","v":525000},{"$f":"IF(ISNUMBER('MU New'!E31)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC32,NA())","v":109440},{"$f":"IF(ISNUMBER('MU New'!E31)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC32,NA())","v":210000},{"$f":"IF(ISNUMBER('MU New'!E31)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC32,NA())","v":26},{"$f":"IF(ISNUMBER('MU New'!E31)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC32,NA())","v":30},{"$f":"IF(ISNUMBER('MU Used'!E31)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC32,NA())","v":376200},{"$f":"IF(ISNUMBER('MU Used'!E31)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC32,NA())","v":180000},{"$f":"IF(ISNUMBER('MU Used'!E31)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC32,NA())","v":65835},{"$f":"IF(ISNUMBER('MU Used'!E31)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC32,NA())","v":60000},{"$f":"IF(ISNUMBER('MU Used'!E31)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC32,NA())","v":36},{"$f":"IF(ISNUMBER('MU Used'!E31)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC32,NA())","v":15},{"$f":"IF(ISNUMBER(MC!$E31)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC32,NA())","v":78212},{"$f":"IF(ISNUMBER(MC!$E31)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC32,NA())","v":225000},{"$f":"IF(ISNUMBER(MC!$E31)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC32,NA())","v":31284.999999999996},{"$f":"IF(ISNUMBER(MC!$E31)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC32,NA())","v":78750},{"$f":"IF(ISNUMBER(Parts!$E31)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC32,NA())","v":147038},{"$f":"IF(ISNUMBER(Parts!$E31)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC32,NA())","v":277500},{"$f":"IF(ISNUMBER(Parts!$E31)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC32,NA())","v":51463},{"$f":"IF(ISNUMBER(Parts!$E31)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC32,NA())","v":128250},{"$f":"IF(ISNUMBER(Service!$E31)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC32,NA())","v":63069.000000000007},{"$f":"IF(ISNUMBER(Service!$E31)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC32,NA())","v":43500},{"$f":"IF(ISNUMBER(Service!$E31)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC32,NA())","v":0},{"$f":"IF(ISNUMBER(Service!$E31)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC32,NA())","v":0},{"$f":"IF(ISNUMBER('F&I'!$E31)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC32,NA())","v":42560},{"$f":"IF(ISNUMBER('F&I'!$E31)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC32,NA())","v":6000},{"$f":"IF(ISNUMBER('F&I'!$E31)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC32,NA())","v":29792},{"$f":"IF(ISNUMBER('F&I'!$E31)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC32,NA())","v":6000},{"$f":"IF(ISNUMBER('MU Used'!E31)=TRUE,'Plot Data'!AD32,NA())","v":30},30,null,{"$f":"IF(ISNUMBER(Eastside!$E31)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC32,NA())","v":50000},{"$f":"IF(ISNUMBER(Eastside!$E31)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC32,NA())","v":105000},{"$f":"IF(ISNUMBER(Eastside!$E31)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC32,NA())","v":0},{"$f":"IF(ISNUMBER(Eastside!$E31)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC32,NA())","v":33750},{"$f":"IF(ISNUMBER('Emerald City'!$E31)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC32,NA())","v":21000},{"$f":"IF(ISNUMBER('Emerald City'!$E31)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC32,NA())","v":120000},{"$f":"IF(ISNUMBER('Emerald City'!$E31)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC32,NA())","v":0},{"$f":"IF(ISNUMBER('Emerald City'!$E31)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC32,NA())","v":45000},{"$f":"IF(ISNUMBER(Retail!$E31)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC32,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E31)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC32,NA())","v":90000},{"$f":"IF(ISNUMBER(Retail!$E31)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC32,NA())","v":0},{"$f":"IF(ISNUMBER(Retail!$E31)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC32,NA())","v":37500},{"$f":"IF(ISNUMBER(RO!$E31)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC32,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E31)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC32,NA())","v":52500},{"$f":"IF(ISNUMBER(RO!$E31)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC32,NA())","v":0},{"$f":"IF(ISNUMBER(RO!$E31)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC32,NA())","v":23250},{"$f":"IF(ISNUMBER('Major Unit'!$E31)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC32,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E31)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC32,NA())","v":135000},{"$f":"IF(ISNUMBER('Major Unit'!$E31)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC32,NA())","v":0},{"$f":"IF(ISNUMBER('Major Unit'!$E31)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC32,NA())","v":67500}]
[{"$f":"IF(ISNUMBER('MU New'!E32)=TRUE,'MU New'!$C$10/COUNT('MU New'!$E$2:$E$32)*AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('MU New'!E32)=TRUE,'MU New'!$C$12/COUNT('MU New'!$E$2:$E$32)*'Plot Data'!AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('MU New'!E32)=TRUE,'MU New'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('MU New'!E32)=TRUE,'MU New'!$C$21/COUNT('MU New'!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('MU New'!E32)=TRUE,'MU New'!$C$27/COUNT('MU New'!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('MU New'!E32)=TRUE,'MU New'!$C$29/COUNT('MU New'!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('MU Used'!E32)=TRUE,'MU Used'!$C$10/COUNT('MU Used'!$E$2:$E$32)*AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('MU Used'!E32)=TRUE,'MU Used'!$C$12/COUNT('MU Used'!$E$2:$E$32)*'Plot Data'!AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('MU Used'!E32)=TRUE,'MU Used'!$C$18/COUNT('MU Used'!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('MU Used'!E32)=TRUE,'MU Used'!$C$21/COUNT('MU Used'!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('MU Used'!E32)=TRUE,'MU Used'!$C$27/COUNT('MU Used'!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('MU Used'!E32)=TRUE,'MU Used'!$C$29/COUNT('MU Used'!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(MC!$E32)=TRUE,MC!$C$10/COUNT(MC!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(MC!$E32)=TRUE,MC!$C$12/COUNT(MC!$E$2:$E$32)*'Plot Data'!$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(MC!$E32)=TRUE,MC!$C$18/COUNT(MC!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(MC!$E32)=TRUE,MC!$C$21/COUNT(MC!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Parts!$E32)=TRUE,Parts!$C$10/COUNT(Parts!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Parts!$E32)=TRUE,Parts!$C$12/COUNT(Parts!$E$2:$E$32)*'Plot Data'!$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Parts!$E32)=TRUE,Parts!$C$18/COUNT(Parts!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Parts!$E32)=TRUE,Parts!$C$21/COUNT(Parts!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Service!$E32)=TRUE,Service!$C$10/COUNT(Service!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Service!$E32)=TRUE,Service!$C$12/COUNT(Service!$E$2:$E$32)*'Plot Data'!$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Service!$E32)=TRUE,Service!$C$18/COUNT(Service!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Service!$E32)=TRUE,Service!$C$21/COUNT(Service!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('F&I'!$E32)=TRUE,'F&I'!$C$10/COUNT('F&I'!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('F&I'!$E32)=TRUE,'F&I'!$C$12/COUNT('F&I'!$E$2:$E$32)*'Plot Data'!$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('F&I'!$E32)=TRUE,'F&I'!$C$18/COUNT('F&I'!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('F&I'!$E32)=TRUE,'F&I'!$C$21/COUNT('F&I'!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('MU Used'!E32)=TRUE,'Plot Data'!AD33,NA())","v":{"$error":"#N/A"}},31,null,{"$f":"IF(ISNUMBER(Eastside!$E32)=TRUE,Eastside!$C$10/COUNT(Eastside!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Eastside!$E32)=TRUE,Eastside!$C$12/COUNT(Eastside!$E$2:$E$32)*'Plot Data'!$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Eastside!$E32)=TRUE,Eastside!$C$18/COUNT(Eastside!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Eastside!$E32)=TRUE,Eastside!$C$21/COUNT(Eastside!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('Emerald City'!$E32)=TRUE,'Emerald City'!$C$10/COUNT('Emerald City'!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('Emerald City'!$E32)=TRUE,'Emerald City'!$C$12/COUNT('Emerald City'!$E$2:$E$32)*'Plot Data'!$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('Emerald City'!$E32)=TRUE,'Emerald City'!$C$18/COUNT('Emerald City'!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('Emerald City'!$E32)=TRUE,'Emerald City'!$C$21/COUNT('Emerald City'!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Retail!$E32)=TRUE,Retail!$C$10/COUNT(Retail!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Retail!$E32)=TRUE,Retail!$C$12/COUNT(Retail!$E$2:$E$32)*'Plot Data'!$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Retail!$E32)=TRUE,Retail!$C$18/COUNT(Retail!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(Retail!$E32)=TRUE,Retail!$C$17/COUNT(Retail!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(RO!$E32)=TRUE,RO!$C$10/COUNT(RO!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(RO!$E32)=TRUE,RO!$C$12/COUNT(RO!$E$2:$E$32)*'Plot Data'!$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(RO!$E32)=TRUE,RO!$C$18/COUNT(RO!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(RO!$E32)=TRUE,RO!$C$17/COUNT(RO!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('Major Unit'!$E32)=TRUE,'Major Unit'!$C$10/COUNT('Major Unit'!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('Major Unit'!$E32)=TRUE,'Major Unit'!$C$12/COUNT('Major Unit'!$E$2:$E$32)*'Plot Data'!$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('Major Unit'!$E32)=TRUE,'Major Unit'!$C$18/COUNT('Major Unit'!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER('Major Unit'!$E32)=TRUE,'Major Unit'!$C$17/COUNT('Major Unit'!$E$2:$E$32)*$AC33,NA())","v":{"$error":"#N/A"}}]
[]
[null,"Cumulative Margin",null,null,null,null,null,"Cumulative Margin",null,null,null,null,"Cumulative Margin",null,null,null,"Cumulative Margin",null,null,null,"Cumulative Margin",null,null,null,"Cumulative Margin",null,null,null,null,null,null,null,null,null,"Cumulative Margin",null,null,null,"Cumulative Margin",null,null,null,"Cumulative Margin",null,null,null,"Cumulative Margin",null,null,null,"Cumulative Margin"]
[null,{"$f":"IF(ISNUMBER('MU New'!G2)=TRUE,SUM('MU New'!$K$2:'MU New'!K2),NA())","v":8000},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G2)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K2),NA())","v":0},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G2)=TRUE,SUM(MC!$J$2:'MC'!J2),NA())","v":3000},null,null,null,{"$f":"IF(ISNUMBER(Parts!G2)=TRUE,SUM(Parts!$J$2:'Parts'!J2),NA())","v":4250},null,null,null,{"$f":"IF(ISNUMBER(Service!G2)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#REF!"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G2)=TRUE,SUM('F&I'!$J$2:'F&I'!J2),NA())","v":250},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G2)=TRUE,SUM(Eastside!$J$2:'Eastside'!J2),NA())","v":1000},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G2)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J2),NA())","v":2000},null,null,null,{"$f":"IF(ISNUMBER(Retail!G2)=TRUE,SUM(Retail!$J$2:'Retail'!R2),NA())","v":1000},null,null,null,{"$f":"IF(ISNUMBER(RO!G2)=TRUE,SUM(RO!$J$2:'RO'!J2),NA())","v":750},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G2)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J2),NA())","v":2500}]
[null,{"$f":"IF(ISNUMBER('MU New'!G3)=TRUE,SUM('MU New'!$K$2:'MU New'!K3),NA())","v":14000},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G3)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K3),NA())","v":4000},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G3)=TRUE,SUM(MC!$J$2:'MC'!J3),NA())","v":5250},null,null,null,{"$f":"IF(ISNUMBER(Parts!G3)=TRUE,SUM(Parts!$J$2:'Parts'!J3),NA())","v":8550},null,null,null,{"$f":"IF(ISNUMBER(Service!G3)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#REF!"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G3)=TRUE,SUM('F&I'!$J$2:'F&I'!J3),NA())","v":400},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G3)=TRUE,SUM(Eastside!$J$2:'Eastside'!J3),NA())","v":2250},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G3)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J3),NA())","v":3000},null,null,null,{"$f":"IF(ISNUMBER(Retail!G3)=TRUE,SUM(Retail!$J$2:'Retail'!R3),NA())","v":2500},null,null,null,{"$f":"IF(ISNUMBER(RO!G3)=TRUE,SUM(RO!$J$2:'RO'!J3),NA())","v":1550},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G3)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J3),NA())","v":4500}]
[null,{"$f":"IF(ISNUMBER('MU New'!G4)=TRUE,SUM('MU New'!$K$2:'MU New'!K4),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G4)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K4),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G4)=TRUE,SUM(MC!$J$2:'MC'!J4),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G4)=TRUE,SUM(Parts!$J$2:'Parts'!J4),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G4)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G4)=TRUE,SUM('F&I'!$J$2:'F&I'!J4),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G4)=TRUE,SUM(Eastside!$J$2:'Eastside'!J4),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G4)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J4),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G4)=TRUE,SUM(Retail!$J$2:'Retail'!R4),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G4)=TRUE,SUM(RO!$J$2:'RO'!J4),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G4)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J4),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G5)=TRUE,SUM('MU New'!$K$2:'MU New'!K5),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G5)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K5),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G5)=TRUE,SUM(MC!$J$2:'MC'!J5),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G5)=TRUE,SUM(Parts!$J$2:'Parts'!J5),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G5)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G5)=TRUE,SUM('F&I'!$J$2:'F&I'!J5),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G5)=TRUE,SUM(Eastside!$J$2:'Eastside'!J5),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G5)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J5),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G5)=TRUE,SUM(Retail!$J$2:'Retail'!R5),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G5)=TRUE,SUM(RO!$J$2:'RO'!J5),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G5)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J5),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G6)=TRUE,SUM('MU New'!$K$2:'MU New'!K6),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G6)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K6),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G6)=TRUE,SUM(MC!$J$2:'MC'!J6),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G6)=TRUE,SUM(Parts!$J$2:'Parts'!J6),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G6)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G6)=TRUE,SUM('F&I'!$J$2:'F&I'!J6),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G6)=TRUE,SUM(Eastside!$J$2:'Eastside'!J6),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G6)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J6),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G6)=TRUE,SUM(Retail!$J$2:'Retail'!R6),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G6)=TRUE,SUM(RO!$J$2:'RO'!J6),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G6)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J6),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G7)=TRUE,SUM('MU New'!$K$2:'MU New'!K7),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G7)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K7),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G7)=TRUE,SUM(MC!$J$2:'MC'!J7),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G7)=TRUE,SUM(Parts!$J$2:'Parts'!J7),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G7)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G7)=TRUE,SUM('F&I'!$J$2:'F&I'!J7),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G7)=TRUE,SUM(Eastside!$J$2:'Eastside'!J7),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G7)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J7),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G7)=TRUE,SUM(Retail!$J$2:'Retail'!R7),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G7)=TRUE,SUM(RO!$J$2:'RO'!J7),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G7)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J7),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G8)=TRUE,SUM('MU New'!$K$2:'MU New'!K8),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G8)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K8),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G8)=TRUE,SUM(MC!$J$2:'MC'!J8),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G8)=TRUE,SUM(Parts!$J$2:'Parts'!J8),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G8)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G8)=TRUE,SUM('F&I'!$J$2:'F&I'!J8),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G8)=TRUE,SUM(Eastside!$J$2:'Eastside'!J8),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G8)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J8),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G8)=TRUE,SUM(Retail!$J$2:'Retail'!R8),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G8)=TRUE,SUM(RO!$J$2:'RO'!J8),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G8)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J8),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G9)=TRUE,SUM('MU New'!$K$2:'MU New'!K9),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G9)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K9),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G9)=TRUE,SUM(MC!$J$2:'MC'!J9),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G9)=TRUE,SUM(Parts!$J$2:'Parts'!J9),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G9)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G9)=TRUE,SUM('F&I'!$J$2:'F&I'!J9),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G9)=TRUE,SUM(Eastside!$J$2:'Eastside'!J9),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G9)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J9),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G9)=TRUE,SUM(Retail!$J$2:'Retail'!R9),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G9)=TRUE,SUM(RO!$J$2:'RO'!J9),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G9)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J9),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G10)=TRUE,SUM('MU New'!$K$2:'MU New'!K10),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G10)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K10),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G10)=TRUE,SUM(MC!$J$2:'MC'!J10),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G10)=TRUE,SUM(Parts!$J$2:'Parts'!J10),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G10)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G10)=TRUE,SUM('F&I'!$J$2:'F&I'!J10),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G10)=TRUE,SUM(Eastside!$J$2:'Eastside'!J10),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G10)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J10),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G10)=TRUE,SUM(Retail!$J$2:'Retail'!R10),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G10)=TRUE,SUM(RO!$J$2:'RO'!J10),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G10)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J10),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G11)=TRUE,SUM('MU New'!$K$2:'MU New'!K11),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G11)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K11),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G11)=TRUE,SUM(MC!$J$2:'MC'!J11),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G11)=TRUE,SUM(Parts!$J$2:'Parts'!J11),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G11)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G11)=TRUE,SUM('F&I'!$J$2:'F&I'!J11),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G11)=TRUE,SUM(Eastside!$J$2:'Eastside'!J11),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G11)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J11),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G11)=TRUE,SUM(Retail!$J$2:'Retail'!R11),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G11)=TRUE,SUM(RO!$J$2:'RO'!J11),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G11)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J11),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G12)=TRUE,SUM('MU New'!$K$2:'MU New'!K12),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G12)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K12),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G12)=TRUE,SUM(MC!$J$2:'MC'!J12),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G12)=TRUE,SUM(Parts!$J$2:'Parts'!J12),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G12)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G12)=TRUE,SUM('F&I'!$J$2:'F&I'!J12),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G12)=TRUE,SUM(Eastside!$J$2:'Eastside'!J12),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G12)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J12),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G12)=TRUE,SUM(Retail!$J$2:'Retail'!R12),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G12)=TRUE,SUM(RO!$J$2:'RO'!J12),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G12)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J12),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G13)=TRUE,SUM('MU New'!$K$2:'MU New'!K13),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G13)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K13),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G13)=TRUE,SUM(MC!$J$2:'MC'!J13),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G13)=TRUE,SUM(Parts!$J$2:'Parts'!J13),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G13)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G13)=TRUE,SUM('F&I'!$J$2:'F&I'!J13),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G13)=TRUE,SUM(Eastside!$J$2:'Eastside'!J13),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G13)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J13),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G13)=TRUE,SUM(Retail!$J$2:'Retail'!R13),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G13)=TRUE,SUM(RO!$J$2:'RO'!J13),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G13)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J13),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G14)=TRUE,SUM('MU New'!$K$2:'MU New'!K14),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G14)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K14),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G14)=TRUE,SUM(MC!$J$2:'MC'!J14),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G14)=TRUE,SUM(Parts!$J$2:'Parts'!J14),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G14)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G14)=TRUE,SUM('F&I'!$J$2:'F&I'!J14),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G14)=TRUE,SUM(Eastside!$J$2:'Eastside'!J14),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G14)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J14),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G14)=TRUE,SUM(Retail!$J$2:'Retail'!R14),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G14)=TRUE,SUM(RO!$J$2:'RO'!J14),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G14)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J14),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G15)=TRUE,SUM('MU New'!$K$2:'MU New'!K15),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G15)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K15),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G15)=TRUE,SUM(MC!$J$2:'MC'!J15),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G15)=TRUE,SUM(Parts!$J$2:'Parts'!J15),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G15)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G15)=TRUE,SUM('F&I'!$J$2:'F&I'!J15),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G15)=TRUE,SUM(Eastside!$J$2:'Eastside'!J15),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G15)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J15),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G15)=TRUE,SUM(Retail!$J$2:'Retail'!R15),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G15)=TRUE,SUM(RO!$J$2:'RO'!J15),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G15)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J15),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G16)=TRUE,SUM('MU New'!$K$2:'MU New'!K16),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G16)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K16),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G16)=TRUE,SUM(MC!$J$2:'MC'!J16),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G16)=TRUE,SUM(Parts!$J$2:'Parts'!J16),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G16)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G16)=TRUE,SUM('F&I'!$J$2:'F&I'!J16),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G16)=TRUE,SUM(Eastside!$J$2:'Eastside'!J16),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G16)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J16),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G16)=TRUE,SUM(Retail!$J$2:'Retail'!R16),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G16)=TRUE,SUM(RO!$J$2:'RO'!J16),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G16)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J16),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G17)=TRUE,SUM('MU New'!$K$2:'MU New'!K17),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G17)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K17),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G17)=TRUE,SUM(MC!$J$2:'MC'!J17),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G17)=TRUE,SUM(Parts!$J$2:'Parts'!J17),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G17)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G17)=TRUE,SUM('F&I'!$J$2:'F&I'!J17),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G17)=TRUE,SUM(Eastside!$J$2:'Eastside'!J17),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G17)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J17),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G17)=TRUE,SUM(Retail!$J$2:'Retail'!R17),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G17)=TRUE,SUM(RO!$J$2:'RO'!J17),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G17)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J17),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G18)=TRUE,SUM('MU New'!$K$2:'MU New'!K18),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G18)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K18),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G18)=TRUE,SUM(MC!$J$2:'MC'!J18),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G18)=TRUE,SUM(Parts!$J$2:'Parts'!J18),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G18)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G18)=TRUE,SUM('F&I'!$J$2:'F&I'!J18),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G18)=TRUE,SUM(Eastside!$J$2:'Eastside'!J18),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G18)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J18),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G18)=TRUE,SUM(Retail!$J$2:'Retail'!R18),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G18)=TRUE,SUM(RO!$J$2:'RO'!J18),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G18)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J18),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G19)=TRUE,SUM('MU New'!$K$2:'MU New'!K19),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G19)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K19),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G19)=TRUE,SUM(MC!$J$2:'MC'!J19),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G19)=TRUE,SUM(Parts!$J$2:'Parts'!J19),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G19)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G19)=TRUE,SUM('F&I'!$J$2:'F&I'!J19),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G19)=TRUE,SUM(Eastside!$J$2:'Eastside'!J19),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G19)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J19),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G19)=TRUE,SUM(Retail!$J$2:'Retail'!R19),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G19)=TRUE,SUM(RO!$J$2:'RO'!J19),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G19)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J19),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G20)=TRUE,SUM('MU New'!$K$2:'MU New'!K20),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G20)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K20),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G20)=TRUE,SUM(MC!$J$2:'MC'!J20),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G20)=TRUE,SUM(Parts!$J$2:'Parts'!J20),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G20)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G20)=TRUE,SUM('F&I'!$J$2:'F&I'!J20),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G20)=TRUE,SUM(Eastside!$J$2:'Eastside'!J20),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G20)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J20),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G20)=TRUE,SUM(Retail!$J$2:'Retail'!R20),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G20)=TRUE,SUM(RO!$J$2:'RO'!J20),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G20)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J20),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G21)=TRUE,SUM('MU New'!$K$2:'MU New'!K21),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G21)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K21),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G21)=TRUE,SUM(MC!$J$2:'MC'!J21),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G21)=TRUE,SUM(Parts!$J$2:'Parts'!J21),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G21)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G21)=TRUE,SUM('F&I'!$J$2:'F&I'!J21),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G21)=TRUE,SUM(Eastside!$J$2:'Eastside'!J21),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G21)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J21),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G21)=TRUE,SUM(Retail!$J$2:'Retail'!R21),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G21)=TRUE,SUM(RO!$J$2:'RO'!J21),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G21)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J21),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G22)=TRUE,SUM('MU New'!$K$2:'MU New'!K22),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G22)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K22),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G22)=TRUE,SUM(MC!$J$2:'MC'!J22),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G22)=TRUE,SUM(Parts!$J$2:'Parts'!J22),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G22)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G22)=TRUE,SUM('F&I'!$J$2:'F&I'!J22),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G22)=TRUE,SUM(Eastside!$J$2:'Eastside'!J22),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G22)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J22),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G22)=TRUE,SUM(Retail!$J$2:'Retail'!R22),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G22)=TRUE,SUM(RO!$J$2:'RO'!J22),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G22)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J22),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G23)=TRUE,SUM('MU New'!$K$2:'MU New'!K23),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G23)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K23),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G23)=TRUE,SUM(MC!$J$2:'MC'!J23),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G23)=TRUE,SUM(Parts!$J$2:'Parts'!J23),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G23)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G23)=TRUE,SUM('F&I'!$J$2:'F&I'!J23),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G23)=TRUE,SUM(Eastside!$J$2:'Eastside'!J23),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G23)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J23),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G23)=TRUE,SUM(Retail!$J$2:'Retail'!R23),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G23)=TRUE,SUM(RO!$J$2:'RO'!J23),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G23)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J23),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G24)=TRUE,SUM('MU New'!$K$2:'MU New'!K24),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G24)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K24),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G24)=TRUE,SUM(MC!$J$2:'MC'!J24),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G24)=TRUE,SUM(Parts!$J$2:'Parts'!J24),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G24)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G24)=TRUE,SUM('F&I'!$J$2:'F&I'!J24),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G24)=TRUE,SUM(Eastside!$J$2:'Eastside'!J24),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G24)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J24),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G24)=TRUE,SUM(Retail!$J$2:'Retail'!R24),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G24)=TRUE,SUM(RO!$J$2:'RO'!J24),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G24)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J24),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G25)=TRUE,SUM('MU New'!$K$2:'MU New'!K25),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G25)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K25),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G25)=TRUE,SUM(MC!$J$2:'MC'!J25),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G25)=TRUE,SUM(Parts!$J$2:'Parts'!J25),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G25)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G25)=TRUE,SUM('F&I'!$J$2:'F&I'!J25),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G25)=TRUE,SUM(Eastside!$J$2:'Eastside'!J25),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G25)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J25),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G25)=TRUE,SUM(Retail!$J$2:'Retail'!R25),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G25)=TRUE,SUM(RO!$J$2:'RO'!J25),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G25)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J25),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G26)=TRUE,SUM('MU New'!$K$2:'MU New'!K26),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G26)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K26),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G26)=TRUE,SUM(MC!$J$2:'MC'!J26),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G26)=TRUE,SUM(Parts!$J$2:'Parts'!J26),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G26)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G26)=TRUE,SUM('F&I'!$J$2:'F&I'!J26),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G26)=TRUE,SUM(Eastside!$J$2:'Eastside'!J26),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G26)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J26),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G26)=TRUE,SUM(Retail!$J$2:'Retail'!R26),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G26)=TRUE,SUM(RO!$J$2:'RO'!J26),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G26)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J26),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G27)=TRUE,SUM('MU New'!$K$2:'MU New'!K27),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G27)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K27),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G27)=TRUE,SUM(MC!$J$2:'MC'!J27),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G27)=TRUE,SUM(Parts!$J$2:'Parts'!J27),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G27)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G27)=TRUE,SUM('F&I'!$J$2:'F&I'!J27),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G27)=TRUE,SUM(Eastside!$J$2:'Eastside'!J27),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G27)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J27),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G27)=TRUE,SUM(Retail!$J$2:'Retail'!R27),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G27)=TRUE,SUM(RO!$J$2:'RO'!J27),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G27)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J27),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G28)=TRUE,SUM('MU New'!$K$2:'MU New'!K28),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G28)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K28),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G28)=TRUE,SUM(MC!$J$2:'MC'!J28),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G28)=TRUE,SUM(Parts!$J$2:'Parts'!J28),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G28)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G28)=TRUE,SUM('F&I'!$J$2:'F&I'!J28),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G28)=TRUE,SUM(Eastside!$J$2:'Eastside'!J28),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G28)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J28),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G28)=TRUE,SUM(Retail!$J$2:'Retail'!R28),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G28)=TRUE,SUM(RO!$J$2:'RO'!J28),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G28)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J28),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G29)=TRUE,SUM('MU New'!$K$2:'MU New'!K29),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G29)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K29),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G29)=TRUE,SUM(MC!$J$2:'MC'!J29),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G29)=TRUE,SUM(Parts!$J$2:'Parts'!J29),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G29)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G29)=TRUE,SUM('F&I'!$J$2:'F&I'!J29),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G29)=TRUE,SUM(Eastside!$J$2:'Eastside'!J29),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G29)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J29),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G29)=TRUE,SUM(Retail!$J$2:'Retail'!R29),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G29)=TRUE,SUM(RO!$J$2:'RO'!J29),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G29)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J29),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G30)=TRUE,SUM('MU New'!$K$2:'MU New'!K30),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G30)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K30),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G30)=TRUE,SUM(MC!$J$2:'MC'!J30),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G30)=TRUE,SUM(Parts!$J$2:'Parts'!J30),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G30)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G30)=TRUE,SUM('F&I'!$J$2:'F&I'!J30),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G30)=TRUE,SUM(Eastside!$J$2:'Eastside'!J30),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G30)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J30),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G30)=TRUE,SUM(Retail!$J$2:'Retail'!R30),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G30)=TRUE,SUM(RO!$J$2:'RO'!J30),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G30)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J30),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G31)=TRUE,SUM('MU New'!$K$2:'MU New'!K31),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G31)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K31),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G31)=TRUE,SUM(MC!$J$2:'MC'!J31),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G31)=TRUE,SUM(Parts!$J$2:'Parts'!J31),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G31)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G31)=TRUE,SUM('F&I'!$J$2:'F&I'!J31),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G31)=TRUE,SUM(Eastside!$J$2:'Eastside'!J31),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G31)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J31),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G31)=TRUE,SUM(Retail!$J$2:'Retail'!R31),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G31)=TRUE,SUM(RO!$J$2:'RO'!J31),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G31)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J31),NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(ISNUMBER('MU New'!G32)=TRUE,SUM('MU New'!$K$2:'MU New'!K32),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISNUMBER('MU Used'!G32)=TRUE,SUM('MU Used'!$K$2:'MU Used'!K32),NA())","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(ISNUMBER(MC!G32)=TRUE,SUM(MC!$J$2:'MC'!J32),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Parts!G32)=TRUE,SUM(Parts!$J$2:'Parts'!J32),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Service!G32)=TRUE,SUM(Service!#REF!:Service!#REF!),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('F&I'!G32)=TRUE,SUM('F&I'!$J$2:'F&I'!J32),NA())","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Eastside!G32)=TRUE,SUM(Eastside!$J$2:'Eastside'!J32),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Emerald City'!G32)=TRUE,SUM('Emerald City'!$J$2:'Emerald City'!J32),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(Retail!G32)=TRUE,SUM(Retail!$J$2:'Retail'!R32),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER(RO!G32)=TRUE,SUM(RO!$J$2:'RO'!J32),NA())","v":{"$error":"#N/A"}},null,null,null,{"$f":"IF(ISNUMBER('Major Unit'!G32)=TRUE,SUM('Major Unit'!$J$2:'Major Unit'!J32),NA())","v":{"$error":"#N/A"}}]

{"sheet":"Admin","index":12,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Admin"]